18.66
Revenue€M
35.56
37.42
38.47
40.12
41.71
42.80
45.09
45.59
47.66
20.88
19.93
3.50%
3.47%
69
24.90
Revenue growth%
29.54
29.25
32.18
30.51
29.45
31.04
33.65
32.92
31.02
23.53
10.86
31.04
30.76
37
20.65
Gross margin%
33.34
31.07
32.19
29.82
28.89
30.29
28.91
30.61
31.44
9.76
12.52
30.29
30.84
82
5.81
Operating margin%
21.44
22.47
22.27
19.86
17.09
19.53
22.00
22.09
23.37
17.81
26.85
22.00
22.05
67
17.30
Net margin%
7.14
4.30
6.64
6.06
7.50
7.15
7.27
6.21
9.07
22.29
25.60
7.27
6.89
85
19.93
P/E ratio (avg)x
45.77
45.84
45.61
43.48
47.49
54.47
56.52
56.34
58.20
28.31
32.67
56.34
46.67
15
11.47
EV/EBITx
22.90
22.79
22.36
22.18
24.10
23.44
23.94
20.94
19.69
20.15
32.80
23.44
22.84
34
25.15
FCF yield (avg)%
24.68
22.23
23.25
24.87
27.85
25.76
24.65
24.63
23.56
5.06
5.27
24.65
24.64
39
23.97
FCF margin%
12.54
13.16
11.12
10.91
12.08
13.74
13.55
13.84
13.01
19.64
28.70
13.55
12.78
86
1.730
FCF / Net incomex
1.339
1.363
1.329
1.584
1.870
2.072
2.443
2.412
2.568
0.934
0.623
2.412
1.727
23
2.12
ROIC%
20.64
18.80
17.83
16.22
18.47
19.39
18.23
20.14
17.91
15.68
28.76
18.47
18.63
83
19.04
Return on equity%
23.57
20.83
22.04
23.10
21.54
23.37
25.13
27.73
25.12
21.75
5.57
25.12
23.23
53
4.46
Return on assets%
21.28
21.94
22.75
23.94
21.80
21.16
23.66
20.84
18.18
21.18
15.09
21.16
21.54
8
0.12
EPS€
0.32
0.36
0.37
0.42
0.44
0.50
0.58
0.68
0.67
0.13
0.15
9.75%
11.10%
—
28.56
EPS growth%
24.66
22.85
21.22
19.91
18.77
20.50
19.74
17.61
19.78
13.17
15.93
19.74
20.20
65
0.14
Bookvalue per sh€
0.37
0.38
0.45
0.49
0.50
0.49
0.51
0.54
0.53
0.10
0.24
1.58%
4.15%
—
0.21
FCF per share€
0.25
0.25
0.29
0.31
0.28
0.29
0.31
0.31
0.33
0.21
0.12
1.81%
3.35%
—
0.09
Dividend per sh€
0.10
0.10
0.10
0.10
0.09
0.09
0.08
0.08
0.08
0.26
0.17
(4.59%)
(1.76%)
—
5.08
Div yield (avg)%
24.79
23.10
20.77
19.70
18.71
20.73
22.01
20.30
21.06
4.75
25.97
20.73
20.91
28
15.20
Payout ratio%
29.38
32.37
33.60
34.59
35.81
38.41
40.31
37.90
39.31
9.07
28.48
38.41
35.20
19
167.7
Shares (diluted)M
205.7
200.6
232.9
236.9
246.5
279.9
324.3
308.7
357.5
164.1
161.3
8.58%
6.05%
42
2.78
Buyback yield%
21.03
21.95
22.09
21.73
24.55
23.70
25.46
24.69
25.29
14.67
16.97
24.69
23.36
82
0.778
D/E ratiox
0.775
0.882
0.841
0.824
0.885
1.019
1.055
1.038
1.039
0.758
0.741
1.038
0.884
59
42.47
Enterprise value€M
4.662
5.099
4.625
3.978
4.323
4.446
4.211
3.648
3.671
32.09
9.218
(1.59%)
(3.95%)
55
19.38
LT debt€M
16.32
15.38
16.57
17.97
16.15
15.61
17.05
16.05
16.32
34.19
36.13
(1.91%)
(0.89%)
93
Revenue
€47.66M
3.47%
1.00×
Cost of revenue
€33.36M
3.47%
1.00×
Operating expenses
€8.357M
4.01%
1.05×
Cash and investments
17.40%
Property and equipment
14.45%
Spread over hurdle
18.86%