76.36
Revenue€M
381.5
376.9
388.1
399.9
396.6
397.0
406.3
414.2
416.8
413.2
79.66
0.82%
0.70%
20
20.67
Revenue growth%
6.51
9.04
11.17
12.17
10.27
12.29
14.76
12.94
15.19
16.67
29.22
14.76
12.23
42
22.57
Gross margin%
16.65
14.83
16.58
18.90
15.93
16.89
19.78
19.49
21.34
19.43
23.87
19.49
17.90
15
23.17
Operating margin%
26.01
26.40
26.18
28.64
28.34
30.54
28.20
30.53
29.26
32.05
6.29
30.53
28.49
90
12.88
Net margin%
0.40
0.40
0.40
1.08
2.19
4.84
4.70
5.66
4.62
3.67
16.06
4.70
2.93
16
20.50
P/E ratio (avg)x
19.39
19.93
20.06
19.74
21.63
24.20
26.20
30.39
30.11
33.09
31.75
30.11
22.91
30
13.35
EV/EBITx
26.65
29.07
31.86
30.55
29.48
29.06
33.72
33.08
34.70
38.15
19.39
33.72
31.21
66
14.41
FCF yield (avg)%
23.81
22.00
22.39
24.67
22.08
23.97
22.74
25.44
22.81
23.39
28.98
23.39
23.10
94
28.95
FCF margin%
16.37
19.19
19.53
20.39
22.40
21.33
24.00
22.24
21.25
18.88
24.69
21.33
20.82
48
0.992
FCF / Net incomex
0.387
0.377
0.353
0.316
0.305
0.335
0.364
0.392
0.398
0.413
0.345
0.392
0.371
58
21.42
ROIC%
15.45
16.07
14.25
14.67
17.45
16.42
18.32
21.07
22.51
20.44
26.80
20.44
16.93
46
17.11
Return on equity%
7.22
4.68
2.60
2.96
4.86
6.74
4.04
5.09
7.39
8.67
24.90
6.74
4.97
40
16.10
Return on assets%
29.97
29.88
28.48
30.35
30.93
33.17
30.81
33.01
31.40
28.48
26.32
31.40
30.58
74
0.27
EPS€
0.08
0.09
0.10
0.09
0.09
0.09
0.10
0.11
0.10
0.10
0.30
0.92%
1.26%
—
14.06
EPS growth%
2.23
0.40
0.40
0.40
2.72
2.22
0.66
1.48
0.40
0.40
2.81
0.66
0.53
88
0.06
Bookvalue per sh€
0.45
0.46
0.49
0.49
0.53
0.52
0.51
0.55
0.55
0.58
0.14
2.06%
4.16%
—
0.39
FCF per share€
0.31
0.26
0.26
0.24
0.21
0.20
0.21
0.18
0.19
0.18
0.19
(3.01%)
(6.24%)
—
0.08
Dividend per sh€
0.15
0.15
0.14
0.15
0.14
0.14
0.13
0.14
0.14
0.13
0.17
(2.47%)
(2.63%)
—
22.06
Div yield (avg)%
6.74
7.22
7.67
7.23
10.04
12.22
14.08
16.51
18.82
21.63
3.13
16.51
11.13
23
19.24
Payout ratio%
14.70
14.53
16.79
18.87
18.74
18.92
20.11
18.45
15.67
13.30
15.59
18.45
17.62
19
240.9
Shares (diluted)M
318.6
348.4
413.3
437.4
474.6
567.1
667.8
797.6
829.5
978.3
241.8
15.57%
12.41%
70
29.74
Buyback yield%
10.83
12.37
9.89
10.20
9.74
11.56
9.59
11.93
11.80
12.59
4.36
11.80
11.20
9
0.200
D/E ratiox
0.461
0.441
0.400
0.417
0.428
0.381
0.401
0.363
0.386
0.407
1.720
0.386
0.404
56
210.0
Enterprise value€M
332.5
314.6
326.7
342.7
303.2
280.6
265.5
226.5
229.4
225.8
144.1
(5.73%)
(3.42%)
11
49.83
LT debt€M
367.1
364.4
361.6
370.4
411.0
428.0
444.1
474.8
434.2
395.8
236.1
(0.75%)
0.62%
25
Revenue
€413.2M
0.70%
1.00×
Cost of revenue
€219.2M
1.15%
1.05×
Operating expenses
€70.23M
0.33%
0.96×