7.563
Revenue€M
17.79
18.98
19.95
20.80
21.94
23.87
25.77
27.65
28.78
30.86
8.296
7.06%
6.40%
85
4.90
Revenue growth%
19.01
16.03
15.18
15.85
16.99
16.91
16.67
19.17
17.57
15.53
3.67
16.91
16.79
60
20.85
Gross margin%
10.54
10.31
8.10
9.20
10.76
10.31
7.35
8.33
8.48
10.32
2.03
8.48
9.76
77
9.41
Operating margin%
0.40
2.02
2.72
2.00
3.93
3.25
3.65
4.48
7.48
7.78
20.92
4.48
3.45
30
13.28
Net margin%
16.31
16.30
17.50
17.39
17.96
17.95
17.86
16.81
14.17
15.62
23.25
16.81
17.10
81
24.13
P/E ratio (avg)x
21.37
21.03
24.64
29.76
32.56
36.15
40.65
42.60
45.59
49.87
7.210
42.60
34.35
11
32.95
EV/EBITx
33.50
30.80
31.59
30.91
29.52
29.45
28.72
27.75
29.42
30.14
26.93
29.42
29.83
42
19.92
FCF yield (avg)%
31.36
29.55
29.60
27.33
25.50
24.77
23.65
26.07
24.64
22.05
29.48
24.64
25.78
42
21.88
FCF margin%
17.20
18.03
18.20
16.75
18.53
17.45
16.03
16.30
14.99
14.45
5.33
16.03
16.97
93
1.541
FCF / Net incomex
2.502
2.739
2.721
2.852
2.731
2.989
3.494
3.490
3.731
3.622
0.610
3.494
2.920
11
16.79
ROIC%
3.75
2.72
2.83
2.77
2.45
2.80
0.63
2.48
2.33
0.92
4.81
2.33
2.60
6
8.22
Return on equity%
25.85
25.59
26.95
25.69
22.74
24.89
26.80
25.98
27.40
29.14
27.32
26.80
25.92
48
5.26
Return on assets%
9.28
6.64
7.99
8.63
6.29
5.63
6.34
7.77
5.21
8.06
5.27
6.34
7.20
46
0.05
EPS€
0.16
0.16
0.17
0.16
0.17
0.16
0.15
0.16
0.16
0.15
0.06
(1.49%)
(0.14%)
—
7.12
EPS growth%
20.55
22.88
19.96
17.74
17.55
19.00
16.78
19.01
21.76
21.33
11.65
19.01
19.49
15
0.15
Bookvalue per sh€
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
2.62%
3.09%
—
0.13
FCF per share€
0.12
0.13
0.13
0.15
0.16
0.18
0.18
0.19
0.20
0.20
0.16
4.96%
5.74%
—
0.17
Dividend per sh€
0.16
0.16
0.14
0.15
0.14
0.14
0.12
0.13
0.14
0.14
0.15
(0.87%)
(1.52%)
—
21.42
Div yield (avg)%
26.69
28.81
26.93
24.06
24.04
22.56
21.57
23.46
21.27
23.67
11.13
22.56
23.86
39
23.04
Payout ratio%
20.70
21.11
19.73
22.55
25.52
25.65
24.59
25.50
26.00
27.21
19.74
25.65
25.04
35
85.56
Shares (diluted)M
133.1
126.3
139.6
143.5
135.7
132.5
123.4
119.2
123.0
133.3
84.61
(0.37%)
0.85%
33
2.19
Buyback yield%
14.84
17.83
15.50
14.07
16.42
15.09
12.92
15.24
12.79
14.08
15.32
14.08
14.96
85
0.364
D/E ratiox
1.411
1.483
1.639
1.582
1.848
2.120
2.119
2.161
2.079
2.008
0.405
2.119
1.928
70
17.76
Enterprise value€M
2.186
2.301
2.515
2.666
2.661
2.847
2.875
2.727
2.699
2.501
29.90
(1.23%)
1.43%
95
23.41
LT debt€M
13.23
12.64
11.38
10.33
9.792
10.99
10.91
12.25
12.28
11.12
20.32
2.58%
(0.95%)
14
Revenue
€30.86M
6.40%
1.00×
Cost of revenue
€13.69M
6.13%
0.97×
Operating expenses
€7.242M
6.14%
0.98×
Goodwill & intangibles
15.68%