45.56
Revenue€M
34.64
36.75
39.02
42.03
44.57
46.62
50.52
54.27
58.85
61.67
48.67
6.71%
6.49%
17
9.76
Revenue growth%
26.27
25.18
26.02
28.19
26.56
24.38
23.85
21.73
22.48
19.85
16.70
22.48
24.78
34
28.47
Gross margin%
14.83
14.86
16.74
14.77
13.42
16.12
15.25
17.21
17.40
15.02
7.01
16.12
15.14
24
27.51
Operating margin%
24.74
25.41
28.23
29.00
29.35
29.99
31.90
33.81
33.15
32.46
23.32
32.46
29.67
58
8.57
Net margin%
0.77
0.40
0.40
1.38
0.40
3.36
2.66
4.69
4.85
1.96
3.54
3.36
1.67
79
8.252
P/E ratio (avg)x
19.64
21.99
24.01
26.90
28.50
27.82
28.57
26.56
27.57
31.08
12.40
27.82
27.23
61
10.69
EV/EBITx
15.67
16.17
16.23
17.71
17.77
19.90
18.40
19.48
21.51
23.47
29.14
19.90
18.08
31
16.16
FCF yield (avg)%
28.01
29.87
27.90
28.09
29.65
32.47
33.42
32.45
32.90
31.67
15.76
32.47
30.77
45
2.07
FCF margin%
5.65
4.96
2.12
3.13
0.67
0.40
0.40
0.40
0.40
0.40
17.64
0.40
0.53
8
0.814
FCF / Net incomex
1.249
1.424
1.322
1.385
1.481
1.658
1.774
1.729
2.005
2.250
1.296
1.774
1.569
31
3.59
ROIC%
9.68
7.71
6.06
6.61
9.30
9.12
8.30
8.19
5.45
6.81
22.68
8.19
7.95
37
18.11
Return on equity%
5.63
2.77
1.24
0.40
0.40
2.26
0.40
2.80
2.47
2.18
25.04
2.26
2.22
41
16.42
Return on assets%
26.78
24.76
23.54
22.68
21.66
21.66
23.29
21.84
19.69
21.04
23.49
21.66
22.26
56
0.16
EPS€
0.53
0.52
0.52
0.51
0.54
0.61
0.68
0.69
0.67
0.66
0.18
4.15%
3.57%
—
27.41
EPS growth%
16.61
15.63
17.45
17.85
20.19
20.51
19.47
21.94
21.31
19.51
27.07
20.51
19.49
61
0.72
Bookvalue per sh€
0.65
0.68
0.76
0.85
0.83
0.77
0.75
0.80
0.90
0.89
0.44
1.25%
3.11%
—
0.54
FCF per share€
0.28
0.32
0.36
0.40
0.39
0.45
0.45
0.50
0.52
0.48
0.51
4.30%
6.78%
—
0.29
Dividend per sh€
1.10
1.02
1.11
1.19
1.32
1.36
1.52
1.58
1.53
1.66
0.48
4.68%
5.69%
—
7.12
Div yield (avg)%
16.45
14.39
14.09
12.89
12.61
15.55
15.03
15.67
14.70
15.13
15.55
15.13
14.87
74
8.56
Payout ratio%
1.62
4.08
5.01
3.11
5.38
4.47
2.46
2.66
2.72
3.87
20.62
2.72
3.49
76
39.27
Shares (diluted)M
62.55
64.75
67.05
71.71
74.44
81.16
92.74
95.20
106.7
119.3
38.83
9.89%
6.47%
88
25.27
Buyback yield%
9.60
9.53
12.18
11.00
11.54
13.20
12.00
13.77
16.53
15.26
7.79
13.77
12.09
54
0.592
D/E ratiox
1.425
1.259
1.285
1.332
1.259
1.329
1.363
1.484
1.573
1.702
1.489
1.484
1.348
79
46.31
Enterprise value€M
39.15
39.41
42.42
46.35
43.95
45.78
45.02
45.76
47.48
45.87
8.297
0.86%
2.87%
54
51.04
LT debt€M
22.12
23.71
24.86
24.53
23.51
21.58
22.82
23.08
24.00
24.65
62.05
0.95%
0.69%
90
Revenue
€61.67M
6.49%
1.00×
Cost of revenue
€38.68M
6.06%
0.96×
Operating expenses
€7.464M
7.34%
1.08×
Goodwill & intangibles
14.70%