8.151
Revenue€M
9.336
9.397
9.758
10.14
10.43
10.66
10.98
11.05
11.14
11.60
8.667
2.14%
2.34%
55
23.28
Revenue growth%
15.58
13.01
14.72
14.24
14.56
15.91
14.36
16.15
16.28
13.85
28.49
15.91
14.64
83
26.66
Gross margin%
8.53
10.20
7.93
7.97
10.01
8.40
9.56
9.69
12.20
11.16
2.40
9.69
9.62
13
3.51
Operating margin%
15.27
17.36
15.71
13.57
11.02
11.30
9.38
7.34
7.53
8.50
14.56
8.50
11.16
9
23.99
Net margin%
30.63
27.96
27.85
25.56
27.59
27.12
24.35
26.43
28.17
29.95
19.36
27.12
27.72
68
35.52
P/E ratio (avg)x
10.00
9.319
10.00
10.25
11.42
10.88
10.94
12.04
12.89
14.02
29.09
12.04
10.91
91
12.28
EV/EBITx
34.00
34.59
32.17
35.09
36.63
33.37
32.68
32.04
27.98
24.28
7.466
32.04
33.02
61
22.67
FCF yield (avg)%
9.31
11.12
10.61
8.81
9.34
9.00
10.12
12.08
12.67
14.96
14.89
12.08
10.36
31
25.78
FCF margin%
18.28
15.74
16.41
17.90
19.60
19.64
22.35
24.66
25.88
24.28
22.23
24.28
19.62
8
1.347
FCF / Net incomex
0.486
0.519
0.477
0.423
0.405
0.409
0.356
0.310
0.315
0.305
0.473
0.315
0.407
85
24.32
ROIC%
4.39
4.97
5.57
7.50
5.45
6.36
5.90
7.06
9.69
6.93
10.81
6.93
6.13
12
14.05
Return on equity%
29.63
27.93
28.78
30.39
29.88
31.69
32.89
32.56
34.67
33.60
23.97
32.89
31.04
57
23.78
Return on assets%
22.45
21.68
19.50
21.87
22.85
20.23
21.62
18.65
21.19
18.41
23.15
20.23
21.41
76
0.06
EPS€
0.39
0.40
0.42
0.47
0.51
0.56
0.58
0.68
0.67
0.77
0.06
8.77%
8.51%
—
7.07
EPS growth%
12.09
10.90
10.16
10.09
9.28
8.16
8.87
8.52
7.22
9.20
3.48
8.52
9.24
40
0.10
Bookvalue per sh€
0.08
0.08
0.08
0.07
0.08
0.08
0.07
0.07
0.07
0.08
0.23
(0.69%)
0.82%
—
0.13
FCF per share€
0.10
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.08
0.08
0.15
0.50%
(0.62%)
—
0.16
Dividend per sh€
0.23
0.22
0.20
0.22
0.19
0.17
0.17
0.17
0.15
0.16
0.21
(3.13%)
(3.75%)
—
9.62
Div yield (avg)%
8.28
10.81
9.25
6.42
4.00
1.48
1.97
1.76
2.55
0.94
20.26
1.76
3.27
23
7.29
Payout ratio%
7.01
5.94
6.68
7.61
8.91
5.98
4.01
3.81
5.68
6.79
7.87
5.68
6.33
90
36.43
Shares (diluted)M
48.80
44.50
39.49
42.60
43.22
42.86
43.58
45.63
40.13
40.49
37.63
(1.30%)
(1.48%)
41
7.37
Buyback yield%
3.71
1.23
0.40
0.40
2.38
2.91
1.61
3.32
1.54
0.45
8.73
1.61
1.57
37
0.209
D/E ratiox
0.978
0.895
0.960
0.944
0.819
0.843
0.782
0.698
0.713
0.618
0.203
0.713
0.831
56
6.114
Enterprise value€M
12.18
12.89
11.89
12.41
11.98
11.90
13.04
14.88
14.13
13.43
9.455
2.31%
0.31%
40
9.521
LT debt€M
9.113
9.195
8.742
8.901
8.488
9.541
10.05
9.176
9.235
8.450
11.29
(0.09%)
(0.42%)
12
Revenue
€11.60M
2.34%
1.00×
Cost of revenue
€5.551M
2.45%
1.01×
Operating expenses
€2.179M
2.52%
1.02×
Spread over hurdle
27.68%