11.38
Revenue€M
7.916
8.676
9.415
10.04
10.99
12.06
12.83
13.98
15.30
16.66
12.37
8.67%
8.67%
80
27.87
Revenue growth%
3.58
5.14
6.92
8.58
7.69
9.30
7.26
9.11
8.58
6.25
12.23
8.58
7.48
70
3.66
Gross margin%
9.80
9.52
9.71
9.43
11.96
11.60
13.41
10.46
10.69
12.31
21.83
11.60
10.58
65
17.19
Operating margin%
12.87
15.00
14.94
15.17
15.38
15.70
13.91
11.11
8.88
6.39
21.11
11.11
14.43
31
13.60
Net margin%
8.29
7.04
4.88
2.55
1.50
0.62
2.03
4.85
6.96
5.49
3.32
4.85
4.86
21
30.49
P/E ratio (avg)x
36.44
35.66
36.84
38.09
37.88
37.05
36.07
37.80
36.12
38.93
26.48
37.05
36.94
83
14.27
EV/EBITx
59.37
63.55
70.67
72.39
78.94
90.06
107.4
111.5
129.0
146.8
28.86
111.5
84.50
37
17.78
FCF yield (avg)%
2.78
0.40
0.40
0.40
2.06
0.40
0.46
0.70
1.84
0.40
18.83
0.46
0.43
92
16.64
FCF margin%
4.81
1.93
0.40
2.49
1.92
1.05
0.40
2.94
1.83
2.51
21.87
1.83
1.92
53
1.613
FCF / Net incomex
2.238
2.656
2.981
3.136
3.358
4.083
4.671
5.306
6.314
6.693
0.478
5.306
3.721
84
5.62
ROIC%
22.85
22.19
21.67
20.83
20.05
20.40
20.92
21.60
19.54
19.88
14.16
20.40
20.87
7
5.13
Return on equity%
19.92
20.67
19.65
18.02
15.60
17.03
14.71
14.61
11.95
11.37
23.50
14.61
16.32
67
10.12
Return on assets%
12.57
11.95
14.51
14.30
14.07
16.94
18.06
15.78
16.92
16.37
16.24
16.92
15.15
58
0.16
EPS€
0.10
0.11
0.13
0.12
0.13
0.14
0.14
0.17
0.16
0.16
0.16
4.36%
5.79%
—
10.83
EPS growth%
20.04
20.12
19.61
17.78
15.75
15.71
13.65
12.18
15.07
12.94
6.86
13.65
15.73
52
0.15
Bookvalue per sh€
0.20
0.21
0.21
0.25
0.26
0.31
0.34
0.37
0.40
0.41
0.16
9.60%
7.38%
—
0.03
FCF per share€
0.13
0.14
0.12
0.13
0.12
0.11
0.10
0.09
0.10
0.09
0.13
(6.50%)
(2.78%)
—
0.08
Dividend per sh€
0.05
0.05
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.15
(2.27%)
(4.70%)
—
3.23
Div yield (avg)%
2.19
0.76
1.43
2.21
0.40
2.28
1.88
1.01
2.00
1.71
10.02
1.88
1.80
16
15.36
Payout ratio%
11.78
14.50
17.22
17.90
17.05
19.09
20.08
19.53
21.53
19.52
20.10
19.53
18.50
92
33.29
Shares (diluted)M
43.98
50.84
58.04
66.23
69.59
67.57
80.13
77.36
88.34
96.44
34.63
6.74%
9.90%
83
8.71
Buyback yield%
17.23
17.93
18.72
20.47
23.13
20.38
19.13
21.23
21.84
20.24
5.75
20.38
20.31
93
0.295
D/E ratiox
2.165
2.139
2.205
2.283
2.326
2.381
2.251
2.390
2.435
2.457
1.308
2.390
2.305
64
9.973
Enterprise value€M
5.857
5.736
5.601
5.645
5.626
5.950
5.641
5.480
5.276
5.306
2.944
(1.16%)
(0.81%)
65
8.631
LT debt€M
15.08
15.28
15.14
15.98
15.57
15.03
16.76
17.57
20.76
22.33
3.033
7.48%
3.99%
94
Revenue
€16.66M
8.67%
1.00×
Cost of revenue
€9.909M
8.84%
1.02×
Operating expenses
€2.584M
7.75%
0.92×
Goodwill & intangibles
14.52%
Spread over hurdle
16.73%