21.55
Revenue€M
38.34
39.14
40.39
40.49
41.87
41.90
42.05
41.98
43.03
44.25
22.25
1.11%
1.67%
14
5.03
Revenue growth%
16.01
18.53
20.37
18.26
21.01
20.44
18.04
18.63
16.70
13.82
21.15
18.04
18.39
66
20.93
Gross margin%
26.00
28.37
30.75
29.03
28.41
25.50
22.78
20.25
17.34
19.43
17.39
20.25
25.75
81
11.27
Operating margin%
8.81
9.14
6.68
7.32
5.46
5.06
2.43
4.57
5.54
6.05
3.48
5.06
5.80
71
19.44
Net margin%
21.44
18.79
21.75
22.01
22.65
20.59
22.62
23.61
23.69
23.34
13.18
23.34
22.32
57
15.32
P/E ratio (avg)x
16.23
15.66
17.22
15.27
16.89
16.88
17.25
15.23
16.35
15.51
27.20
16.35
16.29
76
10.21
EV/EBITx
38.86
43.14
47.02
50.66
55.19
64.21
72.04
82.97
85.08
89.39
11.44
82.97
59.70
86
20.43
FCF yield (avg)%
6.13
6.99
6.18
4.83
4.92
6.20
4.04
7.00
5.23
8.00
16.96
6.20
6.16
38
21.21
FCF margin%
11.05
10.93
12.70
10.79
8.69
8.54
6.02
4.41
1.65
0.69
21.35
4.41
8.62
55
1.558
FCF / Net incomex
0.977
0.991
1.067
1.090
0.919
0.903
0.812
0.685
0.708
0.647
1.552
0.708
0.911
82
26.32
ROIC%
32.78
34.03
35.91
36.27
36.87
35.26
34.71
36.14
38.30
35.53
27.20
35.53
35.72
51
17.98
Return on equity%
22.65
23.76
25.09
22.55
20.15
21.07
19.32
16.55
16.58
15.44
12.89
16.58
20.61
80
24.25
Return on assets%
17.07
15.45
13.69
13.72
16.12
16.15
14.85
13.93
12.30
11.88
15.66
13.93
14.39
88
0.56
EPS€
0.18
0.17
0.16
0.15
0.15
0.14
0.12
0.12
0.12
0.11
0.61
(6.34%)
(5.84%)
—
20.35
EPS growth%
24.33
24.12
23.94
23.79
25.93
28.48
28.57
26.21
23.61
25.41
15.96
26.21
24.87
91
1.01
Bookvalue per sh€
0.16
0.14
0.14
0.15
0.15
0.14
0.14
0.13
0.14
0.13
0.23
(3.53%)
(2.09%)
—
0.65
FCF per share€
0.30
0.33
0.30
0.29
0.31
0.29
0.29
0.27
0.29
0.28
0.32
(1.93%)
(0.95%)
—
1.01
Dividend per sh€
0.98
1.16
1.18
1.40
1.56
1.63
1.74
1.77
1.73
1.87
0.72
3.74%
7.86%
—
22.29
Div yield (avg)%
8.78
10.07
9.18
6.29
5.06
7.69
4.82
4.51
4.64
6.64
4.83
4.82
6.47
31
16.98
Payout ratio%
34.44
34.65
32.38
31.82
30.33
29.83
28.14
27.59
27.86
29.48
22.81
28.14
30.08
22
34.80
Shares (diluted)M
34.69
35.76
35.22
37.90
40.82
38.17
33.36
28.52
24.94
24.68
35.21
(9.57%)
(2.95%)
29
16.92
Buyback yield%
33.82
34.78
37.48
35.49
35.35
35.71
37.74
34.84
36.13
35.24
23.30
35.71
35.42
25
0.268
D/E ratiox
0.401
0.408
0.363
0.361
0.366
0.348
0.308
0.316
0.322
0.294
0.337
0.316
0.354
80
42.34
Enterprise value€M
14.25
15.69
14.28
15.14
14.69
14.93
15.68
16.64
18.14
16.12
23.10
1.87%
1.13%
95
14.65
LT debt€M
32.32
36.48
34.29
32.90
30.33
32.06
36.19
33.49
31.62
29.31
14.53
(0.68%)
(0.56%)
5
Revenue
€44.25M
1.67%
1.00×
Cost of revenue
€20.02M
1.93%
1.03×
Operating expenses
€11.22M
1.62%
0.99×
Spread over hurdle
87.02%