2.047
Revenue€M
8.888
9.390
9.882
10.06
10.63
10.82
11.14
11.77
11.90
12.34
2.106
3.03%
3.63%
46
5.93
Revenue growth%
19.67
17.22
14.45
13.91
16.42
19.09
19.53
18.35
15.81
17.91
15.53
18.35
17.57
43
16.36
Gross margin%
7.97
7.80
6.33
6.09
8.57
10.21
7.91
8.45
6.52
4.47
16.15
7.91
7.86
18
22.97
Operating margin%
22.97
24.69
25.66
22.88
25.70
22.77
22.36
19.94
21.65
20.37
10.37
21.65
22.82
38
27.68
Net margin%
9.16
10.52
11.44
8.80
6.07
8.10
11.01
9.79
8.45
11.26
26.47
9.79
9.48
16
20.39
P/E ratio (avg)x
6.681
6.903
7.282
7.669
6.815
6.561
6.654
5.929
5.936
5.842
24.71
5.936
6.667
74
31.39
EV/EBITx
24.34
24.24
25.20
25.19
28.15
31.88
31.71
34.88
31.79
28.72
35.66
31.79
28.44
32
12.37
FCF yield (avg)%
24.84
23.47
24.28
21.72
22.67
23.80
24.73
27.47
27.31
29.70
29.33
27.31
24.51
66
14.26
FCF margin%
26.26
24.95
25.66
24.44
23.49
23.49
25.82
25.36
23.63
21.50
12.63
23.63
24.70
48
0.578
FCF / Net incomex
1.666
1.889
1.979
2.201
2.069
2.379
2.493
2.388
2.257
2.168
0.809
2.379
2.184
57
5.03
ROIC%
15.30
16.31
14.19
14.94
14.98
16.48
17.29
15.82
16.89
14.40
3.97
16.48
15.56
77
24.22
Return on equity%
5.39
3.25
0.40
2.03
0.65
2.08
3.23
0.79
0.66
2.68
29.74
2.08
2.06
65
23.99
Return on assets%
21.50
21.30
19.18
20.89
20.40
19.72
16.93
14.97
13.15
15.06
13.02
15.06
19.45
48
0.24
EPS€
0.27
0.26
0.27
0.24
0.26
0.25
0.27
0.27
0.29
0.31
0.27
3.88%
1.74%
—
16.76
EPS growth%
2.53
0.40
0.40
1.73
1.85
0.57
2.67
4.47
2.14
4.21
21.81
2.67
2.00
37
0.30
Bookvalue per sh€
0.40
0.47
0.47
0.47
0.56
0.58
0.66
0.78
0.94
1.09
0.11
14.37%
11.18%
—
0.32
FCF per share€
0.20
0.18
0.17
0.19
0.17
0.19
0.18
0.19
0.18
0.17
0.21
(0.63%)
(2.70%)
—
0.15
Dividend per sh€
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.07
0.30%
(1.37%)
—
26.78
Div yield (avg)%
15.27
15.90
16.55
15.87
18.81
16.75
19.01
16.64
14.57
16.86
22.60
16.75
16.60
58
9.04
Payout ratio%
13.46
16.18
18.23
19.68
21.63
19.69
17.60
15.01
17.53
17.55
6.83
17.55
17.58
62
15.46
Shares (diluted)M
11.38
12.02
13.35
12.30
11.51
11.82
12.15
13.34
14.26
15.85
15.22
6.61%
2.79%
64
5.74
Buyback yield%
5.39
4.06
6.35
8.43
10.41
8.59
5.90
3.89
2.99
2.09
28.54
3.89
5.64
13
0.625
D/E ratiox
0.819
0.909
0.913
0.882
0.898
0.812
0.764
0.797
0.746
0.762
0.355
0.764
0.816
16
2.900
Enterprise value€M
3.342
2.930
2.763
2.533
2.320
2.148
2.013
2.130
2.252
1.981
2.827
(3.11%)
(6.40%)
65
4.995
LT debt€M
5.281
5.745
5.863
5.641
5.349
5.562
5.071
4.721
5.091
5.179
9.045
(0.65%)
0.27%
93
Revenue
€12.34M
3.63%
1.00×
Cost of revenue
€8.567M
3.85%
1.02×
Operating expenses
€2.376M
3.03%
0.94×
Goodwill & intangibles
16.21%
Spread over hurdle
(2.90%)