4.241
Revenue€M
5.251
5.341
5.370
5.364
5.374
5.442
5.564
5.747
5.693
5.782
4.390
1.48%
1.12%
19
24.31
Revenue growth%
5.09
2.34
0.40
1.52
0.40
2.07
1.36
3.42
3.50
2.45
21.25
2.45
2.21
35
18.20
Gross margin%
29.45
32.02
29.31
30.20
27.88
29.13
31.13
28.43
29.35
27.08
13.06
29.13
29.33
26
16.96
Operating margin%
9.19
6.38
3.58
2.08
4.11
3.91
5.51
4.29
6.47
8.93
25.28
5.51
4.90
82
2.52
Net margin%
9.83
9.87
11.86
11.85
12.04
14.50
15.44
15.89
15.71
15.58
11.36
15.58
13.27
10
31.41
P/E ratio (avg)x
17.94
16.19
17.91
18.39
20.49
18.93
18.87
17.25
15.54
13.65
27.43
17.25
17.92
68
31.57
EV/EBITx
16.15
14.40
15.18
16.42
15.48
15.29
15.62
15.44
13.77
12.64
25.68
15.29
15.37
24
11.57
FCF yield (avg)%
7.28
6.03
5.50
2.76
0.40
0.40
0.40
0.40
0.40
2.93
25.13
0.40
1.58
34
29.99
FCF margin%
16.65
14.67
15.55
16.27
18.91
20.59
19.06
16.55
16.29
14.21
28.46
16.55
16.42
19
0.846
FCF / Net incomex
0.551
0.497
0.456
0.491
0.506
0.524
0.497
0.500
0.545
0.570
1.277
0.524
0.503
23
14.88
ROIC%
13.76
12.35
11.47
13.46
12.89
15.16
12.52
15.16
15.61
16.74
26.17
15.16
13.61
42
16.95
Return on equity%
8.85
9.88
10.46
12.47
10.21
11.15
13.34
14.35
12.94
15.07
15.97
13.34
11.81
75
27.78
Return on assets%
20.08
20.12
20.86
19.11
17.70
18.49
17.30
17.48
20.41
19.28
7.04
18.49
19.20
26
0.14
EPS€
0.07
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.09
0.09
0.15
(0.86%)
2.35%
—
4.74
EPS growth%
26.65
25.69
24.55
22.53
22.63
20.18
21.47
18.60
15.85
13.89
26.16
18.60
22.00
28
0.16
Bookvalue per sh€
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.09
4.90%
1.90%
—
0.14
FCF per share€
0.10
0.10
0.09
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.17
(5.21%)
(5.08%)
—
0.06
Dividend per sh€
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.13
(7.70%)
(3.24%)
—
16.93
Div yield (avg)%
15.49
17.86
19.26
16.50
16.54
18.44
21.19
23.96
21.88
22.71
29.26
21.88
18.85
27
10.75
Payout ratio%
3.22
2.82
5.80
6.49
6.86
9.12
7.31
9.70
8.20
8.69
5.53
8.69
7.09
26
14.81
Shares (diluted)M
15.43
17.27
16.27
16.17
17.42
18.99
17.15
15.44
14.36
14.73
15.61
(3.30%)
(1.55%)
36
10.17
Buyback yield%
34.56
35.81
33.36
30.44
31.38
33.84
32.09
34.96
35.08
36.10
9.50
34.96
34.20
37
1.028
D/E ratiox
1.349
1.339
1.375
1.405
1.360
1.412
1.590
1.855
2.190
2.235
1.102
1.855
1.408
63
1.934
Enterprise value€M
0.468
0.410
0.414
0.403
0.372
0.399
0.350
0.345
0.373
0.384
2.896
0.59%
(2.07%)
43
1.275
LT debt€M
1.048
1.063
1.142
1.218
1.309
1.262
1.135
1.171
1.168
1.049
3.528
(4.33%)
(0.91%)
32
Revenue
€5.782M
1.12%
1.00×
Cost of revenue
€4.048M
1.12%
1.00×
Operating expenses
€1.189M
1.47%
1.03×