10.10
Revenue€M
11.36
12.47
13.43
14.56
16.10
17.62
19.06
21.05
23.44
25.41
10.55
9.56%
9.50%
72
10.57
Revenue growth%
26.02
28.60
27.55
26.92
26.89
29.44
30.51
28.28
26.95
26.81
24.28
28.28
27.25
21
8.13
Gross margin%
16.69
15.51
14.98
12.04
9.32
8.94
10.68
10.60
9.69
11.64
13.01
10.60
11.16
20
24.81
Operating margin%
17.75
20.30
22.61
23.99
26.55
28.42
30.92
33.62
35.90
38.09
3.42
33.62
27.48
60
3.57
Net margin%
7.52
9.55
10.19
8.97
6.66
5.95
3.88
1.32
0.40
2.55
3.11
2.55
6.31
64
28.45
P/E ratio (avg)x
4.274
3.982
3.974
4.388
4.402
4.233
4.251
4.242
4.242
3.744
28.72
4.242
4.242
48
19.42
EV/EBITx
13.58
12.36
11.97
13.42
13.19
13.46
12.27
11.75
11.80
12.54
9.106
12.27
12.45
40
16.48
FCF yield (avg)%
18.34
16.15
18.38
20.44
23.30
24.64
26.43
28.84
30.78
28.27
16.53
28.27
23.97
24
29.96
FCF margin%
7.98
8.56
8.73
6.42
5.01
7.44
6.84
9.70
7.93
9.43
27.64
7.93
7.96
22
0.268
FCF / Net incomex
0.169
0.180
0.188
0.190
0.180
0.204
0.216
0.252
0.275
0.290
1.484
0.252
0.197
95
2.51
ROIC%
18.52
18.23
20.02
18.89
20.14
20.80
23.28
20.36
20.49
17.89
14.63
20.49
20.08
40
29.12
Return on equity%
13.94
16.40
18.23
15.53
14.41
13.06
13.17
15.64
16.23
15.26
22.37
15.26
15.40
48
6.37
Return on assets%
16.71
15.15
14.00
12.54
12.89
14.81
14.79
14.51
15.14
13.90
28.38
14.79
14.65
19
0.35
EPS€
0.46
0.47
0.40
0.36
0.34
0.30
0.28
0.30
0.32
0.33
0.39
(0.63%)
(2.64%)
—
7.74
EPS growth%
24.47
22.84
24.54
22.54
24.25
27.06
25.75
27.46
28.22
28.59
23.29
27.46
25.15
74
0.31
Bookvalue per sh€
0.07
0.07
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.37
(1.11%)
(3.54%)
—
0.12
FCF per share€
0.45
0.51
0.50
0.54
0.50
0.48
0.51
0.53
0.59
0.60
0.50
3.61%
2.68%
—
0.33
Dividend per sh€
0.31
0.36
0.43
0.52
0.54
0.63
0.64
0.75
0.79
0.80
0.41
8.34%
10.49%
—
19.42
Div yield (avg)%
11.17
8.21
8.30
10.23
7.71
10.13
12.37
13.47
15.55
17.71
27.51
13.47
10.70
32
27.96
Payout ratio%
3.42
4.73
3.15
2.52
4.00
2.43
5.20
2.36
2.39
4.28
7.11
2.43
3.28
44
19.56
Shares (diluted)M
31.67
34.09
40.06
44.23
50.11
53.62
57.88
60.43
57.37
57.61
19.37
2.83%
6.66%
56
23.69
Buyback yield%
19.35
18.84
21.54
23.54
24.05
26.75
25.13
27.09
27.88
28.60
28.50
27.09
24.59
62
1.735
D/E ratiox
0.929
0.948
0.877
0.789
0.725
0.746
0.726
0.635
0.644
0.576
1.290
0.644
0.736
82
18.57
Enterprise value€M
4.987
5.313
5.730
6.288
6.786
6.502
7.104
6.803
6.811
7.023
4.793
0.69%
3.60%
46
10.26
LT debt€M
15.54
16.82
17.35
19.67
19.58
19.97
20.19
19.99
21.47
20.53
18.53
0.95%
2.78%
94
Revenue
€25.41M
9.50%
1.00×
Cost of revenue
€15.76M
9.48%
1.00×
Operating expenses
€4.652M
9.12%
0.97×
Goodwill & intangibles
17.05%