4.192
Revenue€M
4.577
4.864
5.127
5.505
5.751
6.120
6.410
6.645
6.920
7.463
4.614
5.35%
5.72%
65
2.75
Revenue growth%
9.05
7.35
8.45
7.28
6.11
8.04
7.77
9.56
10.98
12.70
29.78
9.56
8.25
77
26.57
Gross margin%
7.76
8.17
10.74
7.99
6.30
4.19
2.96
1.47
2.59
2.52
5.19
2.59
5.24
14
24.58
Operating margin%
16.41
19.13
17.50
15.37
15.48
13.24
13.74
12.88
10.13
11.90
29.78
12.88
14.56
38
11.96
Net margin%
1.37
1.00
0.40
0.40
2.51
1.79
3.34
1.28
3.43
1.96
5.88
1.96
1.58
15
30.84
P/E ratio (avg)x
20.76
19.36
19.27
22.11
21.39
24.46
26.84
26.24
29.97
28.68
30.62
26.84
23.28
34
17.08
EV/EBITx
17.57
18.71
18.24
17.23
17.44
19.66
22.27
23.15
25.54
26.68
18.57
23.15
19.18
57
24.77
FCF yield (avg)%
2.74
2.72
5.65
4.84
6.86
5.15
4.13
5.64
8.44
6.56
12.60
5.64
5.40
14
18.28
FCF margin%
7.28
7.73
8.61
9.06
9.43
11.91
9.16
6.66
8.58
6.21
14.23
8.58
8.59
23
1.674
FCF / Net incomex
0.672
0.615
0.625
0.692
0.656
0.672
0.642
0.604
0.659
0.581
1.783
0.642
0.649
81
29.56
ROIC%
18.85
20.02
18.75
20.94
18.67
17.81
15.40
17.73
20.23
19.12
28.17
17.81
18.80
46
13.72
Return on equity%
4.72
7.46
6.62
4.39
6.60
9.49
9.36
9.43
8.25
11.22
8.34
9.43
7.86
25
5.27
Return on assets%
22.48
24.64
24.20
27.02
27.66
25.91
26.72
28.95
31.24
31.85
18.90
28.95
26.87
68
0.07
EPS€
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.04
0.04
0.04
0.07
(8.60%)
(4.19%)
—
9.72
EPS growth%
19.87
17.76
17.83
20.70
21.71
19.76
20.27
19.04
21.62
21.46
21.32
20.27
20.07
22
0.25
Bookvalue per sh€
0.19
0.20
0.22
0.24
0.25
0.25
0.26
0.27
0.28
0.29
0.22
2.78%
4.38%
—
0.24
FCF per share€
0.06
0.06
0.05
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.18
(7.82%)
(5.08%)
—
0.18
Dividend per sh€
0.17
0.18
0.19
0.23
0.27
0.33
0.35
0.41
0.47
0.50
0.32
13.40%
12.81%
—
15.61
Div yield (avg)%
30.67
28.24
25.84
28.83
28.08
28.31
28.11
25.98
23.59
25.98
26.81
25.98
28.09
28
27.35
Payout ratio%
3.28
3.30
2.33
0.40
1.44
0.40
1.60
4.16
7.02
6.92
28.47
4.16
2.80
36
6.828
Shares (diluted)M
7.041
7.635
6.823
7.589
6.862
6.358
6.191
6.638
6.343
6.135
7.189
(2.22%)
(1.08%)
57
5.11
Buyback yield%
8.86
8.67
9.10
11.22
8.54
9.35
6.47
7.47
8.02
5.32
28.44
7.47
8.60
84
1.168
D/E ratiox
0.239
0.226
0.242
0.235
0.265
0.247
0.253
0.239
0.217
0.227
1.267
0.239
0.239
93
1.384
Enterprise value€M
1.891
2.196
2.120
2.106
2.346
2.345
2.660
2.573
2.972
2.918
4.840
4.46%
4.50%
27
1.349
LT debt€M
1.932
2.207
2.455
2.446
2.807
2.891
2.977
3.214
3.646
3.990
4.298
7.29%
7.62%
30
Revenue
€7.463M
5.72%
1.00×
Cost of revenue
€4.752M
5.94%
1.02×
Operating expenses
€1.272M
5.55%
0.98×