11.85
Revenue€M
12.23
12.08
12.18
12.09
11.91
11.99
12.40
12.62
12.78
13.05
12.91
1.85%
0.92%
24
8.96
Revenue growth%
26.11
25.49
23.62
23.27
26.26
24.02
24.60
27.30
28.18
30.10
25.08
27.30
25.80
59
28.33
Gross margin%
16.84
15.47
16.44
15.56
13.13
15.77
14.32
14.31
13.26
13.76
2.30
14.31
14.90
93
11.21
Operating margin%
10.47
10.17
12.50
9.69
11.40
9.92
9.87
9.35
11.76
11.39
22.63
9.92
10.32
56
17.42
Net margin%
12.96
13.39
11.39
13.53
14.59
12.88
13.69
12.39
12.86
14.05
10.46
12.88
13.18
93
22.52
P/E ratio (avg)x
40.88
40.98
49.05
49.03
53.44
54.56
57.56
69.29
68.39
70.07
28.24
68.39
54.00
17
30.35
EV/EBITx
10.09
9.710
10.24
10.27
10.19
11.52
13.57
13.35
14.91
15.36
19.25
13.57
10.89
8
28.01
FCF yield (avg)%
20.28
20.19
22.46
19.51
17.45
18.29
20.10
19.96
19.83
20.51
14.48
19.96
20.03
66
20.00
FCF margin%
28.55
30.60
32.76
34.86
34.24
32.30
34.37
37.33
39.37
38.88
7.29
37.33
34.31
56
0.607
FCF / Net incomex
2.468
2.881
3.103
3.166
3.399
3.712
3.870
4.346
4.298
4.505
1.508
4.298
3.555
62
16.03
ROIC%
13.12
10.38
7.93
6.85
7.54
9.07
9.71
11.47
8.67
5.95
19.01
9.07
8.87
21
26.90
Return on equity%
11.65
9.34
8.62
6.49
8.30
10.60
12.93
13.02
14.73
14.97
10.86
13.02
11.13
92
15.77
Return on assets%
9.27
6.78
8.29
8.02
6.00
4.00
6.85
7.08
6.56
4.52
20.43
6.56
6.81
7
0.06
EPS€
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.07
(0.95%)
(0.07%)
—
16.09
EPS growth%
2.54
3.29
1.76
3.56
2.39
3.88
4.93
4.64
4.80
5.06
25.27
4.80
3.72
34
0.06
Bookvalue per sh€
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.05
(4.80%)
(4.72%)
—
0.04
FCF per share€
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
3.92%
3.40%
—
0.08
Dividend per sh€
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
4.42%
9.53%
—
24.13
Div yield (avg)%
5.94
6.12
7.39
5.51
5.55
3.95
6.85
4.11
5.97
8.37
7.18
5.97
5.95
10
27.78
Payout ratio%
17.60
16.77
16.93
18.41
21.07
23.55
21.86
21.37
23.37
21.19
10.13
21.86
21.13
47
97.52
Shares (diluted)M
130.0
132.0
130.1
127.1
127.1
129.0
147.0
153.3
153.7
157.3
93.75
4.36%
3.46%
11
12.84
Buyback yield%
21.05
23.83
25.16
26.05
25.82
27.36
30.00
28.30
26.47
23.98
21.78
27.36
25.93
77
1.387
D/E ratiox
1.201
1.297
1.275
1.259
1.485
1.421
1.588
1.738
1.809
2.015
1.558
1.738
1.453
38
1.993
Enterprise value€M
14.44
15.77
14.42
15.24
15.82
16.04
16.86
15.53
15.51
14.64
11.56
(1.54%)
(0.10%)
30
9.950
LT debt€M
1.179
1.185
1.023
0.974
0.937
0.928
1.017
1.098
1.065
0.994
1.467
1.19%
(2.68%)
94
Revenue
€13.05M
0.92%
1.00×
Cost of revenue
€6.679M
0.50%
0.96×
Operating expenses
€2.440M
1.18%
1.03×
Goodwill & intangibles
14.31%