28.69
Revenue€M
23.04
24.07
25.00
25.80
27.58
29.22
30.16
31.12
32.17
32.84
29.71
3.55%
4.06%
28
18.90
Revenue growth%
19.97
20.66
20.73
21.75
24.24
25.47
26.03
26.90
26.19
24.77
25.49
26.03
24.51
32
9.19
Gross margin%
10.66
9.17
10.03
9.85
9.38
10.60
8.02
6.63
5.64
6.52
2.94
6.63
9.27
11
4.01
Operating margin%
10.03
7.72
6.05
7.29
9.03
11.22
10.52
13.13
11.15
14.12
22.92
11.22
10.28
70
11.00
Net margin%
2.99
4.12
1.88
4.78
7.64
6.53
6.87
4.46
4.21
4.88
21.72
4.88
4.62
33
25.39
P/E ratio (avg)x
28.03
30.43
32.75
31.66
27.83
28.29
28.09
30.45
32.98
32.05
14.81
30.45
30.44
17
31.19
EV/EBITx
11.65
12.37
12.25
13.58
15.90
18.79
20.76
20.28
22.14
25.95
21.79
20.76
17.34
31
2.45
FCF yield (avg)%
19.83
21.61
23.47
26.10
25.97
27.40
26.94
25.95
28.01
25.33
4.05
26.94
25.96
27
3.01
FCF margin%
6.85
9.55
10.97
11.38
9.77
9.27
7.03
8.59
10.21
10.21
16.79
9.27
9.66
86
0.602
FCF / Net incomex
0.983
0.850
0.733
0.716
0.620
0.591
0.611
0.623
0.577
0.571
0.911
0.591
0.621
62
3.00
ROIC%
6.97
6.60
5.04
3.64
5.50
5.16
8.12
8.75
7.29
8.68
20.10
8.12
6.78
49
16.01
Return on equity%
9.16
6.88
6.78
3.93
5.53
2.67
4.20
5.67
2.87
3.84
4.68
3.84
4.87
34
23.28
Return on assets%
11.66
12.25
10.99
10.96
9.31
7.03
7.75
10.74
12.23
9.70
4.65
9.70
10.85
58
0.12
EPS€
0.34
0.34
0.40
0.43
0.45
0.49
0.55
0.63
0.65
0.75
0.13
10.81%
8.25%
—
13.50
EPS growth%
18.46
16.53
17.07
18.93
18.24
18.08
19.44
21.91
22.84
24.03
11.78
21.91
18.70
40
0.10
Bookvalue per sh€
0.13
0.13
0.14
0.14
0.15
0.17
0.19
0.20
0.24
0.25
0.22
10.09%
8.21%
—
0.07
FCF per share€
0.52
0.51
0.54
0.62
0.70
0.73
0.79
0.80
0.91
0.93
0.16
5.79%
6.81%
—
0.08
Dividend per sh€
0.12
0.14
0.14
0.14
0.14
0.15
0.15
0.14
0.16
0.17
0.31
5.02%
3.22%
—
27.32
Div yield (avg)%
26.56
28.29
27.01
24.35
24.21
22.44
20.41
21.81
24.17
26.78
25.17
22.44
24.28
79
13.52
Payout ratio%
5.74
2.95
1.11
3.67
6.27
4.00
6.09
8.30
5.46
5.50
6.72
5.50
5.48
25
44.24
Shares (diluted)M
54.46
57.11
55.53
51.40
57.83
61.08
63.96
68.54
67.04
69.72
46.67
3.81%
1.71%
69
11.44
Buyback yield%
20.18
18.26
16.16
16.34
16.82
17.44
19.94
18.47
15.93
18.85
27.20
18.47
17.85
32
0.151
D/E ratiox
1.244
1.360
1.446
1.544
1.659
1.651
1.615
1.652
1.679
1.840
1.518
1.652
1.633
69
11.12
Enterprise value€M
6.544
5.696
5.156
5.568
6.045
5.636
5.783
5.778
6.299
6.742
23.57
2.21%
0.39%
84
28.50
LT debt€M
12.05
12.16
11.60
10.74
10.24
8.956
8.276
8.648
7.881
8.114
20.89
(4.55%)
(5.20%)
57
Revenue
€32.84M
4.06%
1.00×
Cost of revenue
€18.64M
4.47%
1.04×
Operating expenses
€7.021M
3.55%
0.95×
Goodwill & intangibles
15.37%
Spread over hurdle
10.02%