16.38
Revenue€M
12.32
12.94
13.93
15.12
15.83
16.71
18.21
19.50
21.29
18.29
18.46
7.08%
6.83%
50
11.83
Revenue growth%
4.16
5.47
7.44
4.90
5.59
6.84
6.87
5.95
6.87
8.66
15.05
6.84
5.77
13
15.39
Gross margin%
14.61
12.51
14.60
14.76
17.75
15.72
16.67
18.85
20.59
24.82
20.26
17.75
15.24
9
24.89
Operating margin%
25.74
23.47
21.38
21.77
22.22
21.58
19.32
18.54
17.11
4.19
17.14
19.32
21.68
43
12.93
Net margin%
27.43
28.90
30.32
27.40
26.11
28.01
26.51
27.96
30.88
22.04
18.65
27.96
27.70
50
21.21
P/E ratio (avg)x
20.96
19.54
19.78
18.21
19.03
18.86
19.27
17.29
15.33
11.58
7.799
18.86
19.15
90
29.90
EV/EBITx
22.84
22.06
20.94
23.93
27.56
30.61
34.30
31.98
36.90
15.55
25.80
31.98
25.75
82
7.39
FCF yield (avg)%
23.42
25.41
23.45
22.22
23.72
23.20
22.72
22.72
20.64
4.20
4.78
22.72
22.96
81
9.35
FCF margin%
28.08
28.80
26.17
28.78
30.31
30.23
29.05
30.52
32.51
27.33
11.75
30.31
29.64
70
0.909
FCF / Net incomex
1.578
1.649
1.862
2.179
2.290
2.439
2.548
2.781
3.010
0.426
0.701
2.548
2.235
41
22.79
ROIC%
33.35
35.56
36.13
36.73
34.80
35.16
35.72
38.11
36.06
3.16
12.82
35.72
35.64
63
12.53
Return on equity%
33.06
34.07
31.85
31.28
34.15
32.13
32.90
33.68
32.46
7.24
4.73
32.90
32.68
88
6.10
Return on assets%
24.25
23.14
22.12
24.82
25.23
25.95
24.14
21.37
19.98
28.75
4.73
24.14
24.20
42
0.23
EPS€
0.23
0.23
0.24
0.25
0.27
0.24
0.23
0.23
0.23
0.25
0.26
(1.19%)
(1.41%)
—
24.86
EPS growth%
19.57
22.32
24.21
27.08
24.20
21.86
20.39
19.49
21.29
5.46
13.41
21.29
21.58
53
0.29
Bookvalue per sh€
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.10
0.09
0.38
0.44
3.32%
4.37%
—
0.38
FCF per share€
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.36
0.44
(3.88%)
(5.82%)
—
0.43
Dividend per sh€
0.35
0.35
0.36
0.32
0.33
0.29
0.27
0.29
0.25
0.18
0.36
(5.15%)
(2.66%)
—
21.58
Div yield (avg)%
4.91
6.95
6.87
9.63
9.50
8.48
6.63
6.12
8.09
17.65
26.83
8.09
6.91
84
25.61
Payout ratio%
1.24
0.42
2.44
5.11
4.90
3.26
0.67
0.40
0.59
18.57
5.57
0.67
1.00
39
23.06
Shares (diluted)M
37.09
38.10
40.17
41.11
41.97
45.34
53.17
57.64
65.16
22.99
22.21
9.65%
7.92%
64
24.60
Buyback yield%
0.40
2.17
1.32
0.40
0.47
2.05
2.08
2.11
3.87
22.30
25.62
2.08
1.68
68
0.294
D/E ratiox
1.811
2.003
2.320
2.454
2.741
2.640
2.782
3.305
3.778
1.523
1.239
2.782
2.547
39
3.576
Enterprise value€M
21.10
23.63
22.41
24.40
26.86
25.14
24.61
27.27
30.63
17.79
21.71
4.65%
4.21%
68
1.768
LT debt€M
20.42
21.61
20.67
22.44
22.97
25.36
28.84
29.41
30.83
13.73
5.689
6.56%
6.25%
94
Revenue
€21.29M
6.83%
1.00×
Cost of revenue
€14.90M
6.83%
1.00×
Operating expenses
€3.990M
7.56%
1.07×
Cash and investments
15.03%
Spread over hurdle
(6.48%)