9.317
Revenue€M
21.75
22.39
22.13
22.16
21.96
22.50
22.24
22.57
22.20
21.84
10.09
(0.11%)
0.30%
76
21.28
Revenue growth%
27.73
25.78
23.22
24.06
26.77
24.27
25.74
24.79
26.86
27.10
21.08
25.74
25.76
6
2.88
Gross margin%
21.39
22.49
23.26
21.69
23.94
25.59
28.41
28.05
28.53
26.02
18.23
28.05
24.76
67
9.61
Operating margin%
17.27
18.93
21.45
24.19
25.04
25.70
25.23
24.71
22.33
21.77
16.81
24.71
23.26
20
27.21
Net margin%
26.36
23.97
23.09
24.58
22.23
25.07
24.50
25.33
24.35
24.10
10.20
24.50
24.43
21
24.68
P/E ratio (avg)x
7.790
7.968
8.066
7.899
7.257
7.572
7.626
7.667
8.161
8.122
31.04
7.667
7.845
58
33.50
EV/EBITx
20.78
19.70
18.30
16.64
15.97
17.21
17.41
19.33
20.85
22.77
12.31
19.33
18.81
83
29.63
FCF yield (avg)%
6.49
4.46
7.28
5.73
4.38
4.21
2.71
2.65
4.15
3.91
29.87
3.91
4.30
31
20.66
FCF margin%
3.98
5.33
2.82
1.04
0.40
2.75
1.70
0.40
3.28
4.90
24.22
2.75
2.79
41
0.626
FCF / Net incomex
1.361
1.400
1.398
1.362
1.429
1.551
1.782
1.751
1.703
1.771
0.221
1.751
1.490
28
15.43
ROIC%
25.79
26.99
29.32
27.91
26.59
25.97
25.85
23.40
26.16
24.10
17.27
25.85
26.06
48
4.45
Return on equity%
5.75
4.96
6.41
5.87
4.23
6.54
5.18
3.25
2.82
3.92
22.01
3.92
5.07
58
14.64
Return on assets%
9.35
10.47
9.89
9.30
6.57
8.63
9.40
11.64
13.12
12.49
24.54
11.64
9.65
22
0.55
EPS€
0.13
0.13
0.14
0.13
0.12
0.11
0.10
0.09
0.08
0.08
0.57
(7.07%)
(5.03%)
—
17.71
EPS growth%
16.24
13.26
11.33
14.11
12.42
13.91
15.38
17.38
16.60
14.81
5.15
15.38
14.46
70
0.44
Bookvalue per sh€
0.16
0.16
0.17
0.18
0.21
0.22
0.24
0.23
0.25
0.27
0.65
5.47%
6.38%
—
0.12
FCF per share€
0.41
0.42
0.40
0.46
0.49
0.50
0.50
0.56
0.56
0.55
0.32
2.18%
4.10%
—
0.41
Dividend per sh€
0.57
0.65
0.68
0.74
0.80
0.94
0.89
0.88
0.93
1.03
0.20
5.24%
5.76%
—
7.39
Div yield (avg)%
17.74
16.69
18.78
17.27
14.46
13.47
15.44
15.60
17.41
17.66
29.43
15.60
16.98
48
10.17
Payout ratio%
28.25
31.21
33.39
31.21
30.75
32.54
33.94
31.98
30.50
29.16
27.25
31.98
31.21
91
8.054
Shares (diluted)M
14.15
16.25
15.88
18.71
19.85
20.74
22.82
27.12
28.47
27.79
8.146
6.96%
8.86%
65
19.21
Buyback yield%
0.40
0.40
0.78
2.74
4.04
2.90
1.64
2.76
0.40
0.40
21.44
1.64
1.21
13
0.477
D/E ratiox
0.164
0.168
0.177
0.174
0.158
0.164
0.153
0.154
0.165
0.166
1.212
0.164
0.164
50
16.90
Enterprise value€M
15.00
15.32
17.45
19.00
22.12
20.92
21.97
24.78
24.91
27.03
1.836
4.09%
5.72%
40
12.15
LT debt€M
7.799
9.309
9.028
9.038
9.554
11.11
10.99
11.39
10.97
12.04
8.601
4.73%
4.10%
34
Revenue
€21.84M
0.30%
1.00×
Cost of revenue
€11.86M
0.22%
0.99×
Operating expenses
€3.872M
0.69%
1.04×
Cash and investments
21.61%
Spread over hurdle
23.63%