15.42
Revenue€M
11.70
12.50
13.28
13.82
14.48
15.25
16.44
17.63
18.72
20.26
15.84
6.94%
6.43%
47
28.60
Revenue growth%
9.14
9.87
10.96
9.16
10.86
8.49
10.65
10.49
9.55
8.57
14.62
9.55
9.71
32
27.74
Gross margin%
23.19
25.53
28.02
28.36
25.47
23.57
24.28
22.30
24.91
23.93
6.28
23.93
24.60
48
28.90
Operating margin%
15.89
17.85
16.57
15.22
12.65
14.18
16.84
16.42
15.30
15.91
27.10
15.91
15.90
66
28.76
Net margin%
34.83
33.64
32.27
35.22
34.03
35.95
34.87
34.17
35.77
35.48
22.00
35.48
34.85
49
28.82
P/E ratio (avg)x
29.32
30.35
31.72
35.40
37.71
36.28
39.33
38.11
38.39
39.84
18.93
38.39
37.00
40
37.94
EV/EBITx
38.20
43.75
43.77
40.46
38.04
37.18
36.81
40.87
46.36
44.22
8.318
40.87
40.66
74
19.58
FCF yield (avg)%
10.14
11.00
12.36
14.89
14.52
16.48
14.16
15.38
15.59
12.85
24.31
15.38
14.34
50
18.00
FCF margin%
26.04
23.45
25.68
24.78
22.04
24.89
24.95
25.02
23.58
23.32
18.17
24.89
24.83
41
0.592
FCF / Net incomex
0.668
0.791
0.773
0.761
0.910
0.917
1.093
1.092
1.092
1.265
0.108
1.092
0.914
14
19.22
ROIC%
20.00
20.60
21.12
18.56
18.78
17.31
14.64
12.85
10.11
11.59
19.02
12.85
17.94
51
22.57
Return on equity%
28.83
31.00
28.85
31.50
30.62
28.46
29.84
31.92
30.09
30.27
18.57
30.09
30.18
34
7.69
Return on assets%
11.75
11.20
12.10
15.03
15.89
15.48
14.40
12.22
12.71
13.09
7.57
13.09
12.90
28
0.23
EPS€
0.31
0.33
0.37
0.45
0.50
0.52
0.59
0.65
0.64
0.73
0.24
7.83%
9.78%
—
2.81
EPS growth%
7.08
8.15
5.46
5.12
6.51
8.59
9.68
8.10
10.82
9.91
20.74
9.68
8.13
48
0.30
Bookvalue per sh€
0.15
0.15
0.15
0.16
0.18
0.18
0.20
0.21
0.19
0.18
0.15
0.64%
1.81%
—
0.10
FCF per share€
0.35
0.38
0.37
0.38
0.36
0.42
0.46
0.49
0.54
0.53
0.21
8.28%
3.77%
—
0.24
Dividend per sh€
0.21
0.23
0.23
0.25
0.26
0.25
0.24
0.22
0.20
0.21
0.17
(3.83%)
(0.41%)
—
2.31
Div yield (avg)%
17.56
16.63
18.52
17.07
20.03
20.41
18.02
16.69
18.73
17.01
22.95
18.02
17.79
51
9.49
Payout ratio%
0.40
0.40
0.89
0.40
2.46
2.04
2.19
2.05
3.26
0.95
15.46
2.05
1.49
95
29.89
Shares (diluted)M
38.85
42.03
38.91
36.35
39.63
41.37
43.02
47.96
50.08
52.72
29.86
5.87%
3.25%
59
10.23
Buyback yield%
0.40
0.40
0.40
1.18
3.23
1.49
0.54
1.61
0.44
0.40
20.34
0.54
0.49
65
0.624
D/E ratiox
1.008
0.931
0.805
0.828
0.860
0.777
0.801
0.768
0.722
0.779
1.067
0.777
0.803
55
3.650
Enterprise value€M
16.01
17.32
16.27
14.82
14.41
15.12
14.15
13.67
14.11
12.41
7.818
(2.94%)
(3.87%)
10
19.24
LT debt€M
16.88
17.89
18.72
19.30
17.24
17.03
16.06
14.57
15.38
16.35
2.021
(1.06%)
(0.29%)
18
Revenue
€20.26M
6.43%
1.00×
Cost of revenue
€10.97M
6.85%
1.04×
Operating expenses
€3.553M
5.72%
0.94×
Cash and investments
18.54%
Property and equipment
14.43%
Spread over hurdle
11.76%