17.44
Revenue€M
38.75
38.95
40.66
42.11
44.14
44.91
45.27
46.52
47.98
18.71
19.67
2.65%
2.61%
78
19.90
Revenue growth%
15.90
18.33
18.85
20.06
18.24
18.64
17.41
15.61
13.80
26.47
26.73
17.41
17.82
57
28.98
Gross margin%
5.16
6.56
5.49
6.87
4.65
3.61
1.75
4.17
5.90
9.02
10.13
4.17
5.32
83
24.59
Operating margin%
28.38
31.31
31.26
29.23
31.68
30.54
28.73
27.08
24.20
20.00
24.63
28.73
28.98
25
28.84
Net margin%
26.61
29.03
28.23
30.50
29.02
26.78
25.79
24.50
24.87
4.71
21.12
25.79
26.69
37
34.04
P/E ratio (avg)x
31.41
34.13
38.21
40.18
46.63
52.73
59.52
70.47
72.11
35.17
35.23
59.52
43.41
95
13.74
EV/EBITx
32.26
32.03
36.33
36.68
43.61
44.88
53.33
54.66
60.98
20.86
7.615
53.33
40.15
47
19.52
FCF yield (avg)%
0.85
0.74
0.40
1.28
1.13
1.86
1.28
4.10
5.31
7.39
6.65
1.86
1.21
86
27.82
FCF margin%
9.57
11.73
8.75
9.56
12.17
12.91
11.45
11.55
13.08
16.83
5.05
12.17
11.64
41
1.301
FCF / Net incomex
1.996
2.008
2.008
2.275
2.349
2.430
2.437
2.582
2.647
1.484
0.635
2.437
2.312
63
5.85
ROIC%
5.39
7.59
10.35
9.05
11.89
12.36
13.28
11.06
8.22
11.83
6.54
11.89
9.70
63
18.94
Return on equity%
36.94
39.59
40.66
38.37
37.84
37.22
35.21
33.11
36.02
16.23
3.62
36.02
37.08
83
14.42
Return on assets%
18.67
16.50
18.08
20.77
19.51
21.46
23.28
23.03
25.99
12.13
28.92
23.03
20.36
51
0.06
EPS€
0.03
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.06
0.07
2.85%
1.08%
—
15.89
EPS growth%
19.93
20.13
22.38
19.94
20.80
21.01
19.54
20.47
19.81
28.77
27.04
20.47
20.03
77
0.08
Bookvalue per sh€
0.20
0.19
0.21
0.22
0.20
0.20
0.19
0.21
0.22
0.10
0.04
0.54%
0.02%
—
0.07
FCF per share€
0.12
0.11
0.12
0.12
0.14
0.13
0.12
0.11
0.10
0.10
0.06
(3.71%)
1.11%
—
0.07
Dividend per sh€
0.14
0.15
0.15
0.15
0.14
0.15
0.14
0.15
0.14
0.12
0.17
(0.57%)
1.00%
—
5.82
Div yield (avg)%
2.74
1.20
3.10
3.88
2.38
0.40
3.11
5.45
4.75
29.05
29.47
3.11
3.11
65
12.33
Payout ratio%
11.79
11.18
10.76
12.51
13.50
13.03
13.79
14.25
12.27
23.80
16.74
13.50
12.39
71
66.73
Shares (diluted)M
97.02
95.98
105.0
98.56
112.8
118.5
132.8
155.2
174.7
68.68
67.76
12.13%
7.09%
36
23.62
Buyback yield%
18.88
19.86
21.89
23.39
22.59
23.20
25.48
28.43
30.05
26.76
25.14
25.48
22.89
62
0.443
D/E ratiox
0.557
0.622
0.660
0.620
0.654
0.611
0.563
0.553
0.596
1.353
0.455
0.596
0.615
76
34.56
Enterprise value€M
29.45
28.63
31.97
29.52
27.14
26.56
29.03
31.17
28.82
38.83
20.25
(0.48%)
0.52%
23
17.60
LT debt€M
36.68
36.30
36.99
40.12
37.80
37.08
41.18
46.94
52.07
36.34
32.15
5.35%
3.32%
91
Revenue
€47.98M
2.61%
1.00×
Cost of revenue
€28.54M
2.58%
1.00×
Operating expenses
€8.445M
2.53%
0.99×