6.569
Revenue€M
15.37
15.45
15.54
16.12
16.14
16.21
16.92
17.05
17.42
17.58
7.263
1.73%
1.73%
68
26.68
Revenue growth%
21.22
22.99
23.71
23.70
20.81
22.11
22.36
24.71
25.51
27.75
5.16
24.71
23.35
73
9.92
Gross margin%
2.67
5.31
8.10
10.56
8.10
10.77
12.93
14.91
15.99
15.73
24.61
14.91
10.67
39
21.92
Operating margin%
26.02
28.23
27.90
24.99
23.74
23.76
26.36
27.88
27.56
26.22
2.85
26.36
26.29
72
2.18
Net margin%
7.11
5.73
7.48
7.27
7.95
6.77
9.01
11.81
9.43
10.41
22.42
9.43
7.71
83
35.02
P/E ratio (avg)x
29.29
29.76
34.82
36.60
41.90
50.13
57.98
60.36
68.69
80.17
14.07
60.36
46.01
92
7.754
EV/EBITx
16.01
14.15
12.15
11.34
10.17
10.21
9.467
9.218
8.250
7.790
9.944
9.218
10.19
41
21.61
FCF yield (avg)%
27.42
27.61
25.83
28.04
29.65
27.56
28.16
29.97
28.12
28.77
11.67
28.16
28.08
49
6.06
FCF margin%
0.40
1.01
0.40
0.40
0.40
0.89
0.40
3.39
2.81
1.80
8.69
1.80
0.65
67
1.179
FCF / Net incomex
1.364
1.245
1.187
1.274
1.300
1.323
1.240
1.212
1.206
1.319
0.855
1.240
1.260
37
15.86
ROIC%
7.47
7.61
7.54
4.82
4.79
5.79
5.39
6.53
4.50
5.80
20.87
5.79
5.80
12
12.28
Return on equity%
27.25
29.91
27.48
30.30
32.54
30.97
30.64
32.13
31.34
30.61
6.71
30.97
30.63
37
28.79
Return on assets%
16.61
13.78
16.30
14.25
14.77
15.38
15.73
17.60
19.88
21.17
28.72
17.60
16.01
18
0.30
EPS€
0.17
0.15
0.13
0.12
0.13
0.12
0.12
0.13
0.14
0.13
0.31
(0.46%)
(2.04%)
—
12.88
EPS growth%
8.41
6.39
8.89
7.75
8.59
9.74
7.10
6.23
4.30
4.78
10.11
6.23
7.42
81
0.09
Bookvalue per sh€
0.24
0.25
0.28
0.31
0.35
0.38
0.43
0.45
0.51
0.59
0.24
10.96%
9.19%
—
0.18
FCF per share€
0.10
0.10
0.10
0.10
0.09
0.09
0.10
0.11
0.12
0.11
0.22
4.43%
1.45%
—
0.10
Dividend per sh€
0.23
0.24
0.24
0.22
0.22
0.20
0.18
0.17
0.16
0.17
0.25
(5.21%)
(3.57%)
—
4.70
Div yield (avg)%
3.72
1.71
3.89
5.66
8.32
9.65
12.49
10.70
8.23
7.42
15.46
9.65
7.83
54
14.50
Payout ratio%
12.46
11.78
11.64
9.50
10.45
8.05
7.35
6.65
5.34
4.41
5.42
6.65
8.78
62
26.09
Shares (diluted)M
41.45
44.21
42.79
45.78
48.58
56.75
62.05
72.06
84.79
81.95
26.41
11.02%
7.18%
77
9.09
Buyback yield%
18.70
21.27
18.90
20.24
17.55
18.99
19.91
18.23
18.81
16.72
10.04
18.81
18.85
60
0.774
D/E ratiox
1.986
2.231
2.310
2.668
2.894
3.193
3.401
3.553
3.868
4.069
0.622
3.553
3.044
49
5.014
Enterprise value€M
4.246
4.257
4.516
4.792
4.097
4.372
3.893
3.779
3.775
3.206
4.157
(4.78%)
(2.84%)
44
6.710
LT debt€M
8.783
8.220
8.291
8.628
8.505
9.026
9.544
10.28
10.97
9.658
3.027
2.58%
0.95%
8
Revenue
€17.58M
1.73%
1.00×
Cost of revenue
€10.58M
1.96%
1.02×
Operating expenses
€3.159M
1.72%
1.00×