32.10
Revenue€M
24.71
25.81
26.28
26.96
28.31
28.81
29.78
31.17
32.39
34.23
34.37
3.87%
3.53%
8
26.34
Revenue growth%
10.23
12.24
14.34
12.03
14.71
15.88
14.05
11.79
13.47
14.09
8.08
14.05
13.76
14
10.12
Gross margin%
13.24
15.91
17.48
17.10
18.13
17.23
16.93
18.01
19.27
20.01
25.69
18.01
17.35
59
9.53
Operating margin%
22.70
25.19
24.85
27.79
28.12
30.43
32.96
34.63
33.09
31.05
17.03
32.96
29.27
90
25.22
Net margin%
20.70
18.11
16.84
19.13
19.69
22.04
22.61
19.74
17.61
19.52
23.20
19.74
19.60
13
6.644
P/E ratio (avg)x
26.90
24.21
24.52
24.63
22.48
19.79
21.57
19.80
17.92
18.55
24.74
19.79
22.03
49
6.183
EV/EBITx
32.72
32.04
33.42
37.16
38.60
39.09
39.91
44.40
50.27
52.50
23.33
44.40
38.84
73
23.03
FCF yield (avg)%
17.26
18.80
16.55
14.16
17.05
14.73
17.07
17.52
14.84
13.75
25.01
14.84
16.80
90
7.02
FCF margin%
7.24
10.19
9.64
7.07
9.86
9.75
10.60
8.33
6.30
3.74
17.45
8.33
8.99
16
0.143
FCF / Net incomex
0.619
0.669
0.669
0.739
0.739
0.808
0.755
0.816
0.748
0.816
1.212
0.808
0.744
78
10.23
ROIC%
35.16
36.52
34.06
32.31
32.35
29.57
30.94
28.18
26.81
25.97
12.51
28.18
31.63
37
21.86
Return on equity%
22.03
23.38
24.62
25.92
27.14
29.46
29.01
29.40
28.70
28.96
21.29
29.01
27.92
59
16.81
Return on assets%
19.14
18.45
18.75
18.27
15.51
12.64
15.63
13.62
12.00
12.03
26.47
12.64
15.57
60
0.22
EPS€
0.31
0.32
0.37
0.34
0.35
0.32
0.30
0.33
0.30
0.27
0.24
(5.28%)
(2.35%)
—
6.92
EPS growth%
16.01
13.29
11.03
13.70
15.33
14.58
13.12
11.56
14.21
11.65
29.36
13.12
13.50
28
0.23
Bookvalue per sh€
0.29
0.28
0.29
0.28
0.26
0.23
0.25
0.24
0.23
0.21
0.23
(3.93%)
(2.55%)
—
0.26
FCF per share€
0.29
0.31
0.35
0.34
0.40
0.42
0.44
0.52
0.53
0.57
0.16
7.16%
7.99%
—
0.15
Dividend per sh€
0.06
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.08
(3.73%)
(3.70%)
—
13.47
Div yield (avg)%
28.83
31.67
33.76
33.30
32.49
31.36
33.01
34.96
34.44
32.66
23.60
33.01
32.83
16
14.23
Payout ratio%
6.82
9.47
12.14
10.04
7.27
6.65
5.43
5.91
7.31
5.58
26.43
5.91
7.04
27
48.68
Shares (diluted)M
57.43
52.23
54.59
55.91
62.48
66.48
72.87
76.78
77.02
68.86
50.80
1.96%
1.77%
36
10.28
Buyback yield%
14.01
16.21
13.95
16.51
18.17
20.28
18.51
21.47
23.17
20.84
28.37
20.84
18.34
21
0.626
D/E ratiox
0.197
0.206
0.234
0.259
0.267
0.256
0.270
0.253
0.235
0.242
0.884
0.253
0.248
90
18.60
Enterprise value€M
27.68
27.19
27.16
30.57
33.50
35.51
34.51
31.73
30.66
32.84
8.873
(0.39%)
3.00%
16
22.08
LT debt€M
1.978
1.956
2.074
1.806
1.739
1.513
1.459
1.438
1.477
1.505
19.55
(2.85%)
(3.91%)
38
Revenue
€34.23M
3.53%
1.00×
Cost of revenue
€22.37M
3.87%
1.03×
Operating expenses
€6.990M
2.91%
0.94×
Cash and investments
18.23%
Spread over hurdle
(1.18%)