1.771
Revenue€M
17.33
18.32
19.85
21.58
23.06
25.08
26.99
28.65
30.44
1.953
2.127
7.12%
7.22%
52
8.48
Revenue growth%
11.03
8.26
9.08
10.63
10.24
11.55
10.76
12.23
9.26
29.28
8.53
10.76
10.67
64
15.70
Gross margin%
9.50
7.29
6.75
6.39
8.11
10.82
9.38
9.59
9.38
16.84
23.41
9.38
9.02
14
4.94
Operating margin%
9.44
12.42
14.72
17.39
19.24
16.59
17.92
19.03
18.58
12.37
11.48
18.58
16.99
89
10.23
Net margin%
4.89
7.71
6.46
4.38
5.07
6.44
8.45
8.80
11.32
19.62
2.68
8.45
6.45
26
18.89
P/E ratio (avg)x
29.02
32.87
36.24
35.02
38.04
34.46
32.09
35.77
39.61
21.76
8.744
35.77
34.74
49
33.67
EV/EBITx
38.70
37.36
39.21
41.19
37.35
37.75
34.06
37.76
40.58
18.38
29.63
37.75
37.75
23
24.81
FCF yield (avg)%
11.48
11.56
13.76
10.78
13.53
11.02
9.58
10.18
10.31
20.12
17.57
10.31
11.25
87
22.35
FCF margin%
10.59
10.63
9.62
11.34
13.84
15.45
14.52
13.42
16.41
18.91
7.31
14.52
12.38
93
1.431
FCF / Net incomex
0.466
0.453
0.427
0.375
0.332
0.307
0.292
0.319
0.323
0.207
1.455
0.319
0.354
92
15.31
ROIC%
25.76
26.98
24.85
26.02
28.21
25.27
25.99
26.09
27.79
20.46
23.48
26.09
26.00
55
17.59
Return on equity%
23.07
24.89
25.36
23.28
24.76
22.05
22.92
25.44
28.30
16.74
19.28
24.76
24.02
71
6.17
Return on assets%
16.39
14.72
11.79
14.54
12.35
13.41
12.72
13.18
15.77
7.59
26.36
13.18
13.97
92
0.55
EPS€
0.11
0.10
0.10
0.11
0.10
0.09
0.09
0.09
0.10
0.61
0.65
(1.92%)
(1.62%)
—
2.25
EPS growth%
11.36
12.43
10.93
12.50
15.36
14.76
12.45
10.79
13.60
21.23
27.90
13.60
12.44
39
0.50
Bookvalue per sh€
0.62
0.68
0.70
0.63
0.71
0.72
0.73
0.67
0.65
0.31
0.31
0.55%
1.16%
—
0.22
FCF per share€
0.40
0.40
0.45
0.51
0.56
0.62
0.64
0.73
0.72
0.41
0.44
6.93%
8.10%
—
0.56
Dividend per sh€
0.42
0.43
0.38
0.38
0.35
0.38
0.38
0.41
0.47
0.42
0.14
4.12%
0.76%
—
17.10
Div yield (avg)%
29.97
31.10
30.17
32.77
30.91
33.40
34.40
34.75
34.25
6.36
27.84
34.25
32.24
93
23.61
Payout ratio%
26.51
25.06
27.61
28.07
28.96
29.93
28.70
27.28
29.90
24.51
3.17
28.96
27.84
23
38.69
Shares (diluted)M
59.17
60.42
63.82
69.60
77.72
82.40
91.04
95.63
114.3
37.46
36.87
10.43%
8.53%
65
14.75
Buyback yield%
19.44
20.01
22.12
19.55
17.47
15.40
15.36
16.03
14.70
28.23
11.45
15.40
17.81
57
0.585
D/E ratiox
0.313
0.281
0.244
0.251
0.222
0.227
0.229
0.232
0.227
0.683
0.101
0.227
0.238
70
22.95
Enterprise value€M
26.73
24.09
21.32
20.44
18.27
19.29
19.92
21.59
19.86
24.01
26.10
(0.58%)
(3.34%)
85
5.298
LT debt€M
22.43
24.18
24.77
25.67
28.59
26.69
27.14
30.48
32.99
14.44
8.673
5.15%
4.36%
37
Revenue
€30.44M
7.22%
1.00×
Cost of revenue
€18.94M
7.42%
1.02×
Operating expenses
€4.465M
6.56%
0.94×
Goodwill & intangibles
19.23%