20.57
Revenue€M
59.80
60.86
59.69
59.99
59.47
60.53
59.29
60.36
61.05
60.44
21.33
0.32%
0.24%
76
10.13
Revenue growth%
25.59
25.98
28.51
27.48
26.85
25.62
25.09
24.53
21.63
20.30
9.48
24.53
25.60
10
23.86
Gross margin%
7.49
8.50
10.61
7.91
7.36
9.88
11.39
10.62
7.86
8.11
26.56
9.88
8.31
48
24.41
Operating margin%
16.46
13.86
14.53
12.18
9.76
8.94
10.53
11.81
11.87
11.92
12.76
11.81
11.89
39
8.64
Net margin%
4.40
6.99
6.92
5.16
4.80
3.66
6.33
4.72
6.94
7.16
4.20
6.33
5.74
76
36.70
P/E ratio (avg)x
29.55
29.19
31.39
35.45
38.75
37.59
38.83
43.93
52.31
53.02
32.08
43.93
38.17
15
8.311
EV/EBITx
19.64
17.77
18.66
16.53
18.12
18.65
19.27
16.64
15.22
13.90
22.10
16.64
17.95
91
14.73
FCF yield (avg)%
20.47
20.67
21.02
19.21
18.10
16.11
18.20
15.37
15.08
15.51
4.17
15.51
18.15
64
11.77
FCF margin%
8.47
10.57
9.76
6.85
7.19
7.58
6.11
8.32
7.50
7.97
25.82
7.58
7.77
5
1.661
FCF / Net incomex
3.034
3.243
3.463
3.725
3.768
4.458
4.713
5.333
5.352
5.725
0.315
5.333
4.113
73
4.13
ROIC%
27.80
26.50
25.87
24.99
22.59
24.38
27.26
30.23
27.55
28.42
3.93
27.55
26.88
25
21.39
Return on equity%
21.82
22.74
23.46
24.87
25.09
23.50
25.17
27.72
28.82
30.83
24.82
27.72
24.98
93
20.03
Return on assets%
10.31
9.19
7.20
4.87
2.69
0.60
0.40
0.40
0.40
2.83
8.70
0.40
2.76
68
0.16
EPS€
0.12
0.12
0.12
0.13
0.13
0.14
0.14
0.14
0.14
0.14
0.18
1.33%
3.59%
—
3.10
EPS growth%
30.14
28.09
29.25
27.47
29.09
27.99
29.64
27.17
29.00
30.84
19.71
29.00
29.05
45
0.09
Bookvalue per sh€
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.02
4.31%
1.48%
—
0.05
FCF per share€
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.10
(5.58%)
(2.55%)
—
0.05
Dividend per sh€
0.23
0.25
0.28
0.32
0.33
0.36
0.41
0.40
0.45
0.45
0.15
6.41%
7.67%
—
6.00
Div yield (avg)%
2.47
0.62
0.40
0.40
1.29
4.28
3.16
4.36
3.94
3.52
23.14
3.94
2.81
46
18.35
Payout ratio%
9.57
11.78
9.50
8.56
6.72
6.12
5.61
4.80
6.44
3.67
9.61
5.61
6.58
26
109.8
Shares (diluted)M
120.3
130.0
117.2
118.8
104.9
114.4
116.0
102.6
104.3
114.3
114.4
1.74%
0.18%
11
16.43
Buyback yield%
12.70
9.96
10.89
12.29
14.28
14.73
13.48
12.47
9.75
6.84
17.24
12.47
12.38
49
0.349
D/E ratiox
0.852
0.893
0.931
1.072
1.077
1.058
1.193
1.171
1.139
1.282
1.664
1.171
1.075
5
41.62
Enterprise value€M
27.84
28.73
32.99
34.15
38.07
36.36
36.85
41.70
42.99
48.76
33.92
5.07%
6.81%
76
18.54
LT debt€M
52.56
61.29
67.42
72.66
70.59
77.29
89.99
108.0
111.4
132.9
43.38
13.49%
11.25%
6
Revenue
€60.44M
0.24%
1.00×
Cost of revenue
€39.58M
0.25%
1.00×
Operating expenses
€10.62M
(0.47%)
0.93×