15.20
Revenue€M
150.7
155.0
156.9
156.4
157.5
157.3
158.0
162.7
168.0
171.6
16.31
1.73%
1.39%
45
3.56
Revenue growth%
9.31
7.09
8.49
9.53
10.97
8.91
6.07
8.05
9.07
10.32
12.13
8.91
8.99
81
15.78
Gross margin%
18.16
18.86
20.88
19.10
19.93
21.03
21.06
22.61
23.52
25.88
6.87
22.61
20.95
20
23.34
Operating margin%
23.44
24.07
25.65
23.43
24.27
22.08
23.13
23.81
21.42
18.43
5.20
22.08
23.43
93
28.34
Net margin%
5.80
8.12
10.40
13.11
10.18
9.42
10.86
7.99
5.26
2.69
5.76
7.99
8.77
53
24.63
P/E ratio (avg)x
30.99
34.72
37.57
36.41
35.96
37.33
40.58
38.15
43.39
40.34
25.14
40.34
37.45
40
34.98
EV/EBITx
7.152
7.715
8.636
8.560
7.765
7.572
7.623
6.888
6.144
5.962
36.72
6.888
7.597
32
27.65
FCF yield (avg)%
15.26
15.91
15.00
16.32
19.23
21.67
20.63
19.88
19.85
22.21
26.48
20.63
19.54
80
7.76
FCF margin%
25.85
27.69
26.47
26.06
27.61
30.43
27.81
25.47
25.14
25.07
22.48
25.47
26.27
51
0.891
FCF / Net incomex
3.041
3.295
3.413
3.299
3.668
4.321
4.345
5.002
5.438
5.677
1.662
5.002
3.995
10
2.44
ROIC%
1.06
0.40
1.42
0.40
0.40
0.40
1.04
3.05
2.00
0.96
14.41
1.04
1.00
26
29.86
Return on equity%
25.12
23.73
23.47
25.92
25.23
24.51
27.27
26.50
27.85
26.84
12.16
26.84
25.57
31
15.93
Return on assets%
17.68
18.22
16.41
15.65
15.03
14.70
17.09
16.21
18.88
16.62
20.62
16.62
16.52
25
0.55
EPS€
0.24
0.27
0.30
0.30
0.28
0.25
0.23
0.21
0.21
0.20
0.60
(6.50%)
(2.49%)
—
15.08
EPS growth%
0.40
1.70
2.71
4.99
7.34
8.66
8.91
11.08
8.26
10.74
18.74
8.91
7.80
30
0.37
Bookvalue per sh€
1.24
1.49
1.77
1.83
2.09
2.22
2.18
2.25
2.36
2.78
0.64
5.83%
8.87%
—
0.37
FCF per share€
0.34
0.34
0.33
0.33
0.30
0.32
0.30
0.28
0.28
0.27
0.34
(2.27%)
(2.63%)
—
0.43
Dividend per sh€
0.50
0.43
0.45
0.48
0.45
0.43
0.46
0.47
0.50
0.49
0.60
1.65%
(1.22%)
—
13.47
Div yield (avg)%
7.43
6.96
7.39
4.44
4.98
5.04
7.36
8.66
11.50
12.68
14.65
8.66
7.38
13
4.72
Payout ratio%
3.52
1.41
0.40
0.40
2.53
3.25
3.76
6.49
6.98
5.05
14.75
5.05
3.38
71
109.8
Shares (diluted)M
126.5
116.2
120.5
128.5
124.7
135.1
134.3
128.5
143.2
143.2
110.3
2.80%
1.26%
39
23.65
Buyback yield%
19.12
22.06
20.70
23.02
22.82
25.14
23.79
26.76
24.43
22.53
23.78
24.43
22.92
14
0.168
D/E ratiox
0.092
0.094
0.097
0.094
0.094
0.095
0.099
0.101
0.103
0.101
1.544
0.101
0.096
24
81.32
Enterprise value€M
190.9
209.9
216.3
228.6
273.1
300.1
309.2
342.3
333.5
327.2
95.61
3.68%
5.95%
92
101.1
LT debt€M
56.90
57.33
61.61
61.80
69.20
82.82
94.47
106.4
116.4
136.3
139.2
14.53%
10.78%
75
Revenue
€171.6M
1.39%
1.00×
Cost of revenue
€120.1M
1.39%
1.00×
Operating expenses
€24.29M
0.94%
0.96×
Goodwill & intangibles
21.52%
Cash and investments
16.25%