7.431
Revenue€M
7.349
7.581
8.076
8.724
9.048
9.647
10.28
10.92
11.29
12.12
8.088
6.02%
5.93%
58
25.79
Revenue growth%
30.41
27.90
28.18
29.99
32.04
33.29
30.37
31.20
32.85
34.83
19.48
32.85
30.80
51
18.35
Gross margin%
13.52
14.79
17.21
14.66
13.83
12.87
9.94
12.73
14.53
13.91
27.19
12.87
13.87
19
18.28
Operating margin%
14.77
12.47
11.97
12.41
12.68
11.01
12.76
12.47
15.40
15.49
28.13
12.76
12.58
84
17.78
Net margin%
8.08
6.68
6.00
3.77
1.84
0.40
0.40
0.40
2.81
1.08
2.97
0.40
2.32
55
14.90
P/E ratio (avg)x
10.52
11.18
10.80
10.36
11.06
12.19
13.60
14.03
13.25
13.28
32.40
13.28
11.69
55
21.77
EV/EBITx
10.52
12.08
13.80
13.93
14.47
13.34
15.05
17.34
18.07
16.64
37.25
16.64
14.20
16
17.61
FCF yield (avg)%
17.52
17.53
15.06
16.11
15.85
14.23
15.92
16.29
18.81
17.07
17.97
16.29
16.20
89
22.57
FCF margin%
8.88
9.77
12.41
10.93
10.20
9.26
8.12
6.37
6.27
6.80
18.57
6.80
9.07
76
0.510
FCF / Net incomex
1.117
0.998
1.017
1.050
0.935
0.927
0.850
0.864
0.763
0.758
0.451
0.850
0.931
67
6.06
ROIC%
16.91
15.07
17.48
15.44
16.30
18.95
16.23
16.03
15.77
15.46
2.46
16.03
16.13
18
9.26
Return on equity%
7.92
5.26
7.03
8.67
5.99
6.36
8.66
9.14
10.34
10.86
17.18
9.14
8.29
69
10.92
Return on assets%
4.16
2.01
2.07
0.40
0.40
0.40
1.85
1.17
4.02
2.02
16.09
1.85
1.93
11
0.16
EPS€
0.46
0.45
0.49
0.60
0.64
0.70
0.81
0.81
0.80
0.92
0.17
7.58%
7.69%
—
11.02
EPS growth%
9.79
8.50
9.77
8.75
8.49
5.77
5.15
5.76
7.14
8.75
29.24
5.77
8.50
83
0.22
Bookvalue per sh€
0.09
0.09
0.10
0.10
0.11
0.11
0.12
0.12
0.13
0.14
0.10
3.37%
3.54%
—
0.20
FCF per share€
0.38
0.44
0.43
0.48
0.50
0.57
0.54
0.62
0.67
0.71
0.06
6.92%
7.41%
—
0.08
Dividend per sh€
0.22
0.23
0.24
0.24
0.25
0.25
0.26
0.26
0.26
0.27
0.29
1.76%
2.45%
—
13.02
Div yield (avg)%
23.86
26.19
27.45
24.59
24.29
25.51
26.32
24.58
26.29
27.31
15.32
26.29
25.85
61
3.44
Payout ratio%
5.96
3.39
0.49
1.50
0.40
0.40
0.40
2.90
3.84
6.64
27.58
2.90
2.20
29
13.71
Shares (diluted)M
16.64
17.60
18.48
18.63
20.38
22.88
25.84
24.31
22.34
23.21
14.06
2.64%
4.20%
93
9.93
Buyback yield%
14.76
14.40
13.50
15.44
12.98
15.58
12.66
14.42
14.97
15.69
16.95
14.97
14.59
23
0.603
D/E ratiox
1.046
1.084
1.086
1.172
1.295
1.545
1.556
1.572
1.577
1.799
0.203
1.572
1.420
20
0.886
Enterprise value€M
7.833
7.342
7.670
7.099
7.335
7.370
6.838
7.328
6.916
6.314
5.194
(2.96%)
(1.23%)
59
9.662
LT debt€M
3.425
3.303
3.641
3.260
2.935
3.048
2.997
3.330
3.328
3.011
8.571
0.52%
(1.29%)
84
Revenue
€12.12M
5.93%
1.00×
Cost of revenue
€8.341M
6.19%
1.02×
Operating expenses
€1.521M
5.91%
1.00×
Goodwill & intangibles
16.52%
Spread over hurdle
(0.15%)