1.169
Revenue€M
8.185
8.676
8.914
9.140
9.441
10.10
10.78
11.37
12.06
12.59
1.232
5.93%
4.67%
13
17.59
Revenue growth%
16.01
16.65
18.18
19.20
17.33
14.58
12.48
10.53
8.72
10.85
20.10
10.85
15.30
70
13.79
Gross margin%
4.34
1.95
2.45
1.89
4.73
6.33
4.56
7.28
7.82
5.06
26.32
6.33
4.64
6
19.45
Operating margin%
17.89
17.26
19.96
18.91
19.10
19.15
17.37
15.25
17.73
17.89
12.08
17.73
17.89
54
14.76
Net margin%
23.32
24.63
22.91
22.78
23.99
23.24
22.16
24.56
22.49
21.32
26.47
22.49
23.08
90
34.76
P/E ratio (avg)x
22.99
24.53
23.76
25.37
30.15
30.04
33.44
39.40
38.32
41.96
25.18
38.32
30.10
13
27.63
EV/EBITx
16.98
18.96
18.20
19.16
18.38
17.97
17.01
16.57
15.94
16.59
31.00
16.59
17.49
50
25.52
FCF yield (avg)%
20.89
23.19
21.04
21.64
20.45
22.40
22.17
24.53
25.17
25.82
19.31
24.53
22.28
39
20.06
FCF margin%
4.14
1.47
1.56
0.40
2.49
3.99
5.01
4.73
4.97
6.01
18.58
4.97
4.06
7
1.247
FCF / Net incomex
0.560
0.536
0.539
0.530
0.547
0.574
0.540
0.602
0.679
0.752
1.209
0.602
0.553
72
3.52
ROIC%
18.54
21.54
23.19
20.28
19.32
18.53
17.12
19.53
16.63
16.99
25.22
17.12
18.93
12
11.56
Return on equity%
17.92
15.19
13.78
14.11
14.33
15.44
12.45
12.28
14.61
14.12
20.80
14.12
14.22
40
26.12
Return on assets%
15.00
16.47
16.28
19.17
20.62
18.82
21.48
23.33
20.54
18.38
16.68
20.54
19.00
69
0.04
EPS€
0.10
0.10
0.09
0.10
0.10
0.10
0.09
0.08
0.08
0.08
0.04
(3.88%)
(2.94%)
—
3.18
EPS growth%
5.97
7.89
6.43
7.22
6.29
3.94
2.54
0.40
1.12
4.09
4.85
2.54
5.03
60
0.14
Bookvalue per sh€
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.11
(6.12%)
(1.86%)
—
0.07
FCF per share€
0.10
0.12
0.12
0.12
0.12
0.12
0.12
0.10
0.12
0.11
0.08
(1.06%)
0.98%
—
0.02
Dividend per sh€
0.11
0.10
0.10
0.09
0.09
0.08
0.08
0.08
0.08
0.08
0.03
(0.76%)
(2.86%)
—
27.91
Div yield (avg)%
18.59
15.97
16.02
13.30
12.94
14.41
14.45
14.76
16.26
17.95
15.64
14.76
15.37
81
26.88
Payout ratio%
17.49
18.13
20.27
23.16
26.11
27.08
29.08
27.42
26.54
26.66
5.53
27.08
26.32
8
25.15
Shares (diluted)M
32.78
35.10
30.77
29.47
27.89
28.44
26.26
25.97
26.01
24.46
24.86
(2.59%)
(1.89%)
70
14.91
Buyback yield%
26.35
25.44
24.71
23.42
22.93
23.82
23.57
21.06
22.03
21.21
21.31
22.03
23.49
20
1.268
D/E ratiox
2.626
2.895
3.388
3.904
4.162
4.845
4.761
5.015
5.660
5.967
0.775
5.015
4.461
51
6.931
Enterprise value€M
0.765
0.745
0.708
0.734
0.792
0.771
0.790
0.799
0.716
0.653
10.68
(3.79%)
(0.89%)
72
1.633
LT debt€M
3.688
3.948
3.542
3.601
3.609
3.321
3.060
2.922
2.605
2.569
6.368
(6.58%)
(3.89%)
11
Revenue
€12.59M
4.67%
1.00×
Cost of revenue
€8.160M
4.78%
1.01×
Operating expenses
€2.098M
4.85%
1.02×
Spread over hurdle
27.67%