4.422
Revenue€M
5.631
5.777
5.842
6.102
6.163
6.208
6.530
6.678
6.891
4.759
4.995
2.46%
2.60%
55
28.11
Revenue growth%
7.02
4.54
3.57
4.48
4.09
4.91
5.91
6.66
3.87
26.78
18.11
4.91
4.72
92
21.01
Gross margin%
9.93
10.32
7.98
5.09
3.49
1.69
0.40
0.66
0.68
5.71
25.51
0.68
4.29
21
17.32
Operating margin%
9.19
10.05
10.78
12.59
13.21
13.46
15.49
18.00
16.84
16.15
2.37
15.49
12.90
89
7.18
Net margin%
16.58
18.65
17.65
16.33
16.35
14.72
16.28
17.81
16.11
18.83
14.05
16.28
16.46
12
12.05
P/E ratio (avg)x
20.80
24.10
25.84
28.86
30.88
35.20
38.49
44.01
45.14
26.46
25.88
38.49
29.87
44
23.85
EV/EBITx
25.86
25.00
26.21
25.90
28.22
31.69
32.59
31.53
34.26
7.241
32.77
31.69
28.12
46
5.86
FCF yield (avg)%
23.40
25.45
25.25
23.30
23.96
23.28
20.70
17.79
17.47
25.65
14.81
20.70
23.35
15
28.84
FCF margin%
4.81
1.94
0.71
0.40
0.40
1.10
0.40
3.07
5.92
14.89
29.19
1.10
1.52
22
1.772
FCF / Net incomex
1.105
1.226
1.350
1.389
1.396
1.311
1.181
1.071
1.095
1.296
0.415
1.181
1.204
8
22.34
ROIC%
11.20
8.81
7.68
8.60
9.14
8.71
6.82
4.90
5.45
28.74
21.01
6.82
8.66
43
6.90
Return on equity%
23.15
23.70
21.62
20.76
19.94
21.07
21.99
21.44
23.34
20.12
6.70
21.44
21.53
75
22.65
Return on assets%
17.76
15.16
17.15
14.91
14.51
13.33
11.32
11.46
10.60
7.76
29.57
11.46
14.71
92
0.39
EPS€
0.31
0.34
0.39
0.38
0.41
0.38
0.39
0.42
0.40
0.42
0.43
1.00%
4.13%
—
24.11
EPS growth%
1.77
4.10
6.41
8.62
5.81
6.88
7.23
5.87
6.55
29.51
18.78
6.55
6.14
44
0.17
Bookvalue per sh€
0.13
0.12
0.13
0.12
0.12
0.14
0.14
0.14
0.13
0.10
0.22
0.93%
1.02%
—
0.12
FCF per share€
0.38
0.39
0.38
0.38
0.43
0.47
0.49
0.46
0.53
0.14
0.24
6.67%
4.29%
—
0.30
Dividend per sh€
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.10
0.20
0.41
2.86%
3.01%
—
11.88
Div yield (avg)%
34.90
35.79
35.41
33.38
33.89
33.32
32.29
31.56
34.46
3.54
23.01
33.32
33.67
82
3.97
Payout ratio%
23.76
22.89
24.33
24.80
22.44
20.27
19.59
21.72
22.85
27.06
24.44
21.72
22.87
31
11.05
Shares (diluted)M
22.13
23.34
26.90
27.08
32.07
32.63
32.41
33.20
39.26
11.02
11.02
7.71%
8.86%
30
13.10
Buyback yield%
23.81
25.91
28.87
26.95
24.55
23.96
26.14
25.76
25.29
3.75
29.73
25.29
25.52
20
1.463
D/E ratiox
2.924
3.316
3.635
3.725
3.598
3.860
3.739
4.037
4.542
1.574
1.377
3.860
3.680
35
1.624
Enterprise value€M
6.415
7.486
7.731
7.570
7.418
8.783
8.531
8.360
8.646
3.450
4.048
2.69%
6.92%
43
4.976
LT debt€M
0.908
0.887
0.903
1.061
1.078
1.180
1.149
1.223
1.278
3.706
3.998
3.80%
6.08%
6
Revenue
€6.891M
2.60%
1.00×
Cost of revenue
€4.579M
2.58%
1.00×
Operating expenses
€1.731M
2.55%
0.99×
Cash and investments
20.71%
Spread over hurdle
31.84%