20.55
Revenue€M
32.24
33.34
35.49
38.29
39.95
42.70
45.31
47.26
49.37
52.52
22.57
5.62%
5.38%
62
21.69
Revenue growth%
6.36
6.26
4.89
4.67
5.52
5.24
5.77
5.05
2.09
3.18
5.24
5.05
5.14
40
5.72
Gross margin%
16.95
16.83
14.85
16.45
15.76
13.40
11.20
12.34
13.72
12.31
18.14
12.34
14.28
11
21.37
Operating margin%
23.19
25.50
22.91
20.27
21.33
24.01
25.13
22.15
22.62
22.56
18.53
22.62
22.77
85
23.97
Net margin%
9.15
8.42
6.17
7.32
6.87
9.30
11.86
13.44
11.78
10.34
4.33
11.78
9.23
51
6.020
P/E ratio (avg)x
32.72
32.63
37.37
43.22
46.04
46.21
47.51
50.02
59.31
70.14
36.34
50.02
46.13
84
28.27
EV/EBITx
19.47
20.27
20.18
20.39
18.39
18.53
20.04
17.91
17.45
19.18
11.80
18.53
19.33
56
4.23
FCF yield (avg)%
1.95
2.46
2.99
5.39
4.37
2.14
2.41
1.45
1.26
0.40
21.25
1.45
2.27
66
17.53
FCF margin%
7.89
9.36
11.00
12.44
13.14
15.57
14.14
16.30
16.45
19.23
7.47
16.30
13.64
52
0.938
FCF / Net incomex
0.140
0.142
0.136
0.122
0.136
0.133
0.136
0.122
0.134
0.149
0.825
0.134
0.136
64
13.56
ROIC%
4.33
3.36
3.60
4.66
6.38
4.20
4.50
2.71
4.98
6.80
17.06
4.50
4.42
71
21.01
Return on equity%
6.54
8.94
10.81
13.80
11.58
10.37
8.28
7.49
9.59
11.16
10.81
9.59
9.98
54
5.17
Return on assets%
23.71
25.84
23.67
22.13
21.46
19.38
16.88
18.20
15.23
18.10
9.25
18.10
20.42
70
0.19
EPS€
0.40
0.42
0.49
0.53
0.54
0.65
0.66
0.68
0.71
0.74
0.21
6.60%
6.26%
—
4.88
EPS growth%
13.81
14.13
13.98
15.87
15.81
13.15
10.76
11.10
8.98
7.98
20.27
10.76
13.48
17
0.10
Bookvalue per sh€
0.10
0.10
0.11
0.11
0.12
0.10
0.09
0.09
0.08
0.09
0.12
(5.16%)
(0.27%)
—
0.05
FCF per share€
0.12
0.13
0.13
0.13
0.11
0.11
0.09
0.09
0.09
0.09
0.09
(4.45%)
(4.37%)
—
0.25
Dividend per sh€
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.31
(5.47%)
(5.06%)
—
5.16
Div yield (avg)%
8.84
10.42
12.34
14.68
15.45
12.79
9.89
12.06
9.62
8.76
12.38
9.89
11.24
70
22.96
Payout ratio%
15.78
17.09
17.91
17.88
19.09
20.79
23.31
23.10
22.80
21.90
4.20
22.80
19.94
49
33.47
Shares (diluted)M
36.22
34.87
36.90
38.60
40.77
44.22
46.37
47.08
42.89
43.20
32.41
1.16%
1.06%
90
25.53
Buyback yield%
12.97
10.55
8.69
9.88
12.63
12.29
9.50
11.28
13.32
14.05
24.78
12.29
11.79
53
0.331
D/E ratiox
1.363
1.335
1.388
1.369
1.215
1.198
1.210
1.248
1.110
1.087
1.611
1.198
1.232
86
26.63
Enterprise value€M
23.87
21.88
19.97
19.34
19.57
19.56
17.60
18.53
19.30
20.69
18.57
1.12%
(0.25%)
47
2.880
LT debt€M
32.71
33.85
34.69
37.33
41.47
49.30
55.70
55.33
65.82
70.20
12.18
11.10%
9.80%
38
Revenue
€52.52M
5.38%
1.00×
Cost of revenue
€30.01M
5.45%
1.01×
Operating expenses
€6.194M
4.36%
0.91×
Goodwill & intangibles
14.11%