34.44
Revenue€M
40.15
42.16
44.21
46.39
47.97
49.13
51.64
52.15
54.48
55.40
36.77
2.92%
3.62%
79
29.58
Revenue growth%
30.68
32.72
31.74
31.16
32.63
35.36
37.87
35.96
36.75
34.26
21.21
35.96
33.49
83
17.30
Gross margin%
12.52
10.74
8.90
9.87
10.51
10.09
9.15
7.50
4.64
2.16
17.88
7.50
9.51
48
20.39
Operating margin%
22.53
24.28
25.51
23.40
25.21
22.65
23.11
24.10
23.11
21.09
25.62
23.11
23.25
46
21.30
Net margin%
3.89
4.98
4.38
3.63
3.20
1.32
0.40
0.40
0.40
1.82
12.19
0.40
2.51
91
20.16
P/E ratio (avg)x
9.799
10.76
10.38
10.90
11.33
11.12
11.33
10.30
9.638
10.51
13.90
10.51
10.63
91
22.41
EV/EBITx
24.23
21.86
21.19
21.37
21.93
19.62
20.78
23.24
23.31
24.66
30.21
23.24
21.89
23
25.39
FCF yield (avg)%
12.35
15.19
14.26
11.59
14.50
14.57
14.02
15.08
13.28
15.99
15.12
14.57
14.38
66
17.79
FCF margin%
11.22
12.36
10.15
12.95
13.03
10.64
8.61
8.32
7.22
7.79
4.30
8.32
10.40
78
1.779
FCF / Net incomex
1.336
1.327
1.248
1.384
1.512
1.346
1.233
1.348
1.306
1.366
0.553
1.346
1.341
14
15.10
ROIC%
8.59
8.39
7.60
6.77
9.71
8.08
7.58
7.02
7.36
5.25
3.54
7.36
7.59
60
10.30
Return on equity%
14.96
14.83
16.88
15.30
14.41
14.91
12.27
11.77
9.26
7.03
9.27
11.77
14.62
29
27.93
Return on assets%
16.88
15.15
12.77
15.71
15.92
16.38
18.82
18.83
20.03
20.02
22.22
18.83
16.63
70
0.24
EPS€
0.63
0.71
0.80
0.76
0.75
0.81
0.89
1.00
1.04
1.16
0.25
9.29%
7.78%
—
21.97
EPS growth%
25.01
24.25
22.69
23.77
25.87
28.87
29.63
29.58
28.89
31.58
4.35
29.58
27.37
10
0.28
Bookvalue per sh€
1.04
1.12
1.22
1.38
1.42
1.55
1.61
1.87
1.88
2.20
1.49
9.18%
7.23%
—
1.37
FCF per share€
0.62
0.68
0.66
0.63
0.69
0.70
0.70
0.73
0.64
0.57
1.61
(3.66%)
(1.30%)
—
1.16
Dividend per sh€
1.11
1.18
1.06
1.16
1.17
1.23
1.17
1.10
0.97
0.99
1.16
(3.18%)
(0.02%)
—
10.35
Div yield (avg)%
9.61
9.94
8.07
5.47
3.72
5.22
2.25
4.51
6.16
6.46
25.70
5.22
5.82
31
27.74
Payout ratio%
1.74
0.40
0.40
1.90
0.40
0.40
0.40
2.63
2.28
3.38
26.06
2.28
1.07
57
18.18
Shares (diluted)M
24.29
26.52
26.82
28.27
28.80
27.83
25.79
26.83
29.73
32.18
18.60
2.25%
3.90%
93
2.35
Buyback yield%
21.14
22.73
22.56
24.04
24.46
23.44
26.25
23.42
23.36
24.93
6.39
23.44
23.43
70
0.816
D/E ratiox
0.517
0.594
0.664
0.643
0.598
0.673
0.663
0.706
0.821
0.951
1.514
0.706
0.663
8
19.00
Enterprise value€M
53.34
53.17
50.87
50.64
46.35
40.71
42.31
38.62
41.96
44.83
54.63
(0.66%)
(1.85%)
68
11.50
LT debt€M
59.80
66.13
74.54
72.58
74.98
84.06
77.92
80.15
83.98
94.62
9.160
4.76%
4.94%
58
Revenue
€55.40M
3.62%
1.00×
Cost of revenue
€28.18M
3.86%
1.02×
Operating expenses
€10.16M
3.61%
1.00×
Property and equipment
13.87%