13.30
Revenue€M
19.48
20.92
21.89
23.24
24.29
25.85
28.11
30.49
32.74
34.53
13.68
7.29%
6.62%
39
21.23
Revenue growth%
19.85
20.50
19.03
17.23
17.73
17.25
18.46
16.60
18.55
21.22
15.34
18.46
18.50
73
11.32
Gross margin%
12.24
10.83
13.65
13.32
14.79
14.30
12.89
10.52
8.16
10.19
21.56
10.52
12.57
84
4.69
Operating margin%
2.14
3.37
1.98
4.55
2.16
1.87
1.59
2.89
1.51
3.21
12.12
1.87
2.15
17
23.26
Net margin%
16.80
14.15
12.59
13.15
15.38
17.45
15.90
15.70
17.26
17.32
17.57
17.26
15.80
87
28.82
P/E ratio (avg)x
42.36
45.36
43.24
48.97
56.55
60.46
55.68
55.92
52.20
55.45
25.73
55.68
53.83
62
7.707
EV/EBITx
31.92
34.96
37.83
40.67
39.99
43.94
43.98
44.79
49.83
53.52
33.23
44.79
42.31
58
22.84
FCF yield (avg)%
12.49
14.67
14.91
12.93
14.62
16.56
16.05
17.30
16.71
15.60
3.06
16.56
15.26
36
25.31
FCF margin%
25.27
23.80
24.06
26.06
23.32
26.14
23.40
25.65
23.51
20.61
25.91
23.51
23.93
94
0.980
FCF / Net incomex
1.168
1.240
1.396
1.334
1.439
1.521
1.460
1.651
1.540
1.673
0.463
1.540
1.449
70
6.19
ROIC%
20.83
22.63
22.21
24.29
24.81
23.33
20.85
21.56
18.65
19.43
24.88
20.85
21.89
9
28.10
Return on equity%
20.98
21.04
21.97
22.91
23.47
25.77
27.72
26.83
28.24
29.87
6.61
27.72
24.62
37
29.00
Return on assets%
15.00
16.86
17.95
17.38
19.60
21.02
23.50
21.83
23.77
21.30
20.66
21.83
20.31
52
0.06
EPS€
0.36
0.41
0.45
0.45
0.41
0.37
0.42
0.42
0.40
0.38
0.06
(1.20%)
1.74%
—
28.17
EPS growth%
25.34
27.97
29.65
29.72
30.25
28.86
30.90
33.05
31.23
28.47
4.15
30.90
29.69
62
0.28
Bookvalue per sh€
0.18
0.17
0.16
0.16
0.17
0.17
0.16
0.16
0.14
0.15
0.16
(2.84%)
(2.30%)
—
0.04
FCF per share€
0.11
0.11
0.10
0.11
0.12
0.12
0.12
0.13
0.12
0.11
0.16
(1.76%)
(1.22%)
—
0.15
Dividend per sh€
0.26
0.25
0.24
0.24
0.25
0.27
0.30
0.26
0.29
0.30
0.13
3.57%
1.37%
—
16.45
Div yield (avg)%
9.10
7.83
8.45
10.99
9.26
6.78
9.63
7.45
7.66
10.23
14.40
7.66
8.77
6
14.36
Payout ratio%
0.40
0.40
1.83
4.56
2.23
2.91
2.55
1.12
0.79
0.98
22.20
1.12
1.47
92
68.34
Shares (diluted)M
82.58
90.25
83.76
88.70
83.67
87.83
88.72
95.57
84.59
78.72
70.06
(1.21%)
0.39%
55
11.57
Buyback yield%
13.72
10.95
12.56
10.09
8.83
5.93
8.46
11.13
9.54
10.56
5.83
9.54
10.33
83
1.329
D/E ratiox
0.329
0.312
0.318
0.325
0.326
0.312
0.341
0.336
0.346
0.308
0.166
0.336
0.326
46
7.999
Enterprise value€M
35.34
40.71
44.53
44.64
43.79
49.18
51.23
55.50
55.62
58.09
26.85
5.81%
6.52%
79
9.954
LT debt€M
12.14
11.75
10.80
9.568
10.34
11.57
12.13
13.28
14.84
13.93
9.852
6.14%
0.66%
39
Revenue
€34.53M
6.62%
1.00×
Cost of revenue
€24.17M
6.62%
1.00×
Operating expenses
€6.739M
6.12%
0.95×
Property and equipment
16.02%
Spread over hurdle
(3.24%)