6.989
Revenue€M
19.24
19.94
20.46
21.35
22.45
23.04
24.09
24.68
25.25
26.40
7.621
3.30%
3.60%
59
17.08
Revenue growth%
34.12
33.19
34.26
32.28
33.70
32.97
34.54
37.13
36.37
35.83
16.86
35.83
34.19
8
23.90
Gross margin%
24.21
24.15
25.51
26.21
23.33
21.36
22.49
23.93
23.72
21.80
9.06
22.49
23.82
88
3.43
Operating margin%
9.37
8.34
5.64
4.82
4.67
6.23
5.51
6.52
5.23
2.71
13.01
5.51
5.57
12
8.70
Net margin%
28.50
29.24
31.51
32.32
33.00
34.67
36.80
33.82
31.48
30.98
8.71
33.82
31.92
60
21.26
P/E ratio (avg)x
17.12
17.97
17.14
18.82
19.29
17.29
16.69
14.74
13.43
12.75
11.43
14.74
17.13
48
14.11
EV/EBITx
30.71
32.19
30.98
29.55
32.24
35.62
42.15
49.83
58.91
66.88
14.53
49.83
33.93
42
20.11
FCF yield (avg)%
7.11
7.91
9.66
11.75
12.28
11.79
14.72
11.75
11.26
10.75
12.78
11.75
11.51
5
3.59
FCF margin%
15.34
13.51
14.77
14.99
16.21
14.27
12.80
14.23
14.52
15.37
16.28
14.27
14.65
30
1.268
FCF / Net incomex
1.344
1.424
1.534
1.710
1.807
1.806
1.924
2.185
2.533
2.736
1.581
2.185
1.806
94
23.78
ROIC%
5.54
5.85
7.35
8.01
10.53
10.08
11.87
14.77
12.47
12.00
24.68
12.00
10.31
81
28.71
Return on equity%
8.94
9.09
7.27
5.70
6.09
4.71
4.26
5.19
6.18
5.68
29.21
5.19
5.89
54
15.79
Return on assets%
23.20
24.67
25.08
27.24
27.34
24.64
27.58
26.11
28.59
30.13
9.38
27.58
26.67
80
0.28
EPS€
0.48
0.47
0.47
0.44
0.42
0.48
0.52
0.59
0.66
0.77
0.29
13.01%
5.21%
—
16.55
EPS growth%
26.11
24.95
27.36
28.00
26.32
24.11
22.65
25.47
22.71
21.10
12.24
22.71
25.21
65
0.17
Bookvalue per sh€
0.30
0.30
0.27
0.29
0.32
0.32
0.32
0.29
0.28
0.29
0.13
(2.23%)
0.55%
—
0.26
FCF per share€
0.12
0.15
0.17
0.17
0.19
0.20
0.23
0.26
0.31
0.34
0.19
12.54%
12.11%
—
0.05
Dividend per sh€
0.06
0.06
0.07
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.25
2.66%
0.99%
—
18.32
Div yield (avg)%
16.14
16.29
17.13
16.62
13.80
16.16
14.41
14.45
15.37
13.04
18.74
14.45
15.75
52
10.24
Payout ratio%
31.13
32.17
34.05
35.09
35.06
32.16
31.44
34.38
36.43
34.83
18.92
34.38
34.21
87
34.86
Shares (diluted)M
45.18
43.38
39.92
35.10
32.59
35.24
33.36
31.97
33.21
31.47
35.47
(0.70%)
(3.04%)
77
23.44
Buyback yield%
5.25
6.67
9.55
7.80
5.83
4.74
3.03
1.90
1.89
0.40
4.87
1.90
4.99
33
1.168
D/E ratiox
2.188
2.290
2.165
2.299
2.482
2.410
2.336
2.217
2.314
2.434
1.799
2.336
2.307
93
14.90
Enterprise value€M
9.386
10.77
11.42
13.02
12.57
14.06
13.56
13.41
15.94
17.01
9.931
6.23%
6.85%
25
4.374
LT debt€M
4.937
4.525
4.623
5.143
4.838
5.302
5.782
6.087
5.987
6.396
16.02
5.74%
2.92%
71
Revenue
€26.40M
3.60%
1.00×
Cost of revenue
€18.15M
3.54%
0.99×
Operating expenses
€4.172M
2.70%
0.92×
Cash and investments
17.72%
Goodwill & intangibles
17.26%
Spread over hurdle
(1.43%)