102.8
Revenue€M
52.80
54.36
58.55
60.66
64.16
67.15
72.10
74.25
76.53
79.01
112.4
4.25%
4.77%
58
10.65
Revenue growth%
11.32
13.34
10.44
8.14
9.54
10.94
9.10
11.69
11.72
10.12
21.83
10.94
10.69
48
23.48
Gross margin%
14.43
12.20
9.23
7.23
9.53
6.68
7.05
8.17
7.14
9.75
26.67
7.14
8.70
34
15.42
Operating margin%
31.73
33.21
33.24
34.63
37.32
39.22
39.46
38.84
38.29
37.17
22.49
38.84
37.25
53
19.82
Net margin%
23.86
24.18
23.68
23.29
23.41
20.96
19.32
21.48
20.32
17.78
8.99
20.32
22.38
15
8.151
P/E ratio (avg)x
30.70
26.96
23.41
24.20
22.57
23.72
21.42
20.19
19.63
20.46
30.70
20.46
22.99
8
23.84
EV/EBITx
33.74
36.50
36.43
36.02
36.72
34.41
33.73
32.95
32.32
33.86
23.62
33.73
34.13
20
19.98
FCF yield (avg)%
5.92
5.85
3.29
3.25
1.67
4.57
5.43
5.77
4.40
3.39
16.88
4.57
4.49
13
29.53
FCF margin%
11.57
12.43
10.28
12.05
12.21
13.47
11.39
13.21
12.47
10.60
13.05
12.47
12.13
94
0.151
FCF / Net incomex
1.536
1.620
1.742
1.918
1.990
2.343
2.224
2.265
2.533
2.480
0.102
2.343
2.107
45
11.20
ROIC%
21.60
19.26
21.31
20.61
23.50
26.34
26.38
27.97
30.05
27.26
6.88
27.26
24.92
42
19.92
Return on equity%
6.71
8.04
10.39
8.88
11.76
9.31
10.83
11.85
11.82
10.74
27.39
10.83
10.56
54
12.10
Return on assets%
19.04
17.99
15.33
16.82
16.75
16.28
16.39
13.95
15.98
15.92
10.09
15.98
16.34
29
0.19
EPS€
0.52
0.51
0.53
0.46
0.48
0.48
0.47
0.42
0.42
0.45
0.21
(1.20%)
(2.68%)
—
25.95
EPS growth%
2.60
2.16
4.31
5.62
8.49
7.09
10.00
12.30
10.65
11.57
16.05
10.65
7.79
72
0.67
Bookvalue per sh€
1.17
1.23
1.30
1.42
1.55
1.70
1.74
1.98
2.11
2.07
0.24
6.01%
6.60%
—
0.40
FCF per share€
0.45
0.44
0.52
0.61
0.69
0.67
0.72
0.79
0.78
0.86
0.88
4.46%
6.83%
—
0.36
Dividend per sh€
0.59
0.64
0.66
0.65
0.65
0.72
0.65
0.65
0.72
0.73
0.29
2.36%
3.30%
—
10.59
Div yield (avg)%
25.31
26.64
29.05
29.97
31.28
32.86
34.06
35.17
35.60
36.54
29.87
35.17
32.07
87
27.11
Payout ratio%
11.06
9.43
6.61
5.80
4.21
4.89
3.94
1.88
0.76
0.73
26.91
1.88
4.55
68
64.28
Shares (diluted)M
108.1
105.3
114.0
115.0
115.4
135.4
132.1
133.6
143.9
171.3
61.39
8.22%
6.60%
20
12.61
Buyback yield%
15.31
14.06
14.15
13.18
13.23
10.23
8.57
5.92
3.28
4.02
13.35
5.92
11.71
57
1.503
D/E ratiox
1.539
1.614
1.880
2.085
2.349
2.786
2.685
3.139
3.486
3.645
1.707
3.139
2.517
13
101.7
Enterprise value€M
63.51
61.49
63.31
63.20
54.89
58.62
51.29
47.00
49.06
51.65
68.10
(1.21%)
(1.09%)
52
22.66
LT debt€M
62.56
70.15
68.87
73.18
68.17
67.24
66.56
70.31
77.52
81.85
99.40
3.72%
2.15%
78
Revenue
€79.01M
4.77%
1.00×
Cost of revenue
€53.74M
4.76%
1.00×
Operating expenses
€8.153M
5.43%
1.06×
Goodwill & intangibles
18.38%
Cash and investments
16.93%