7.262
Revenue€M
39.87
40.22
39.34
38.47
37.84
37.63
37.49
37.22
37.91
38.24
7.566
0.21%
(0.57%)
85
13.08
Revenue growth%
4.28
5.71
2.76
1.40
0.40
0.41
2.58
5.19
3.03
5.47
3.57
3.03
2.90
83
21.86
Gross margin%
10.81
12.48
13.98
16.17
15.14
13.22
15.20
13.12
14.92
12.36
27.09
13.22
13.60
88
4.72
Operating margin%
8.27
5.39
6.37
4.24
6.28
5.55
5.21
8.08
8.50
8.33
3.77
8.08
6.32
35
14.30
Net margin%
28.81
29.06
27.79
27.44
25.06
27.72
30.70
30.17
27.46
30.41
23.65
30.17
28.30
35
10.29
P/E ratio (avg)x
20.93
18.86
19.09
20.19
18.86
16.48
17.44
17.30
18.44
18.15
15.24
17.44
18.65
16
16.20
EV/EBITx
35.13
36.56
39.08
44.15
44.67
49.20
49.72
55.17
65.04
72.32
21.85
55.17
46.94
18
7.99
FCF yield (avg)%
20.11
20.92
23.52
25.20
27.00
27.83
25.24
26.50
29.41
30.38
3.05
27.83
25.87
68
10.30
FCF margin%
4.98
5.93
6.08
3.62
3.95
1.61
0.40
0.40
0.40
0.40
26.83
0.40
2.62
77
1.661
FCF / Net incomex
1.527
1.389
1.528
1.619
1.566
1.645
1.677
1.542
1.759
1.956
0.175
1.677
1.593
29
19.16
ROIC%
23.15
25.01
22.63
20.20
21.93
22.31
22.27
23.48
20.77
18.33
17.49
22.27
22.29
24
12.67
Return on equity%
8.05
7.17
7.99
9.01
8.93
10.10
12.11
9.48
7.59
6.24
9.06
9.48
8.49
29
17.67
Return on assets%
21.36
21.17
19.28
21.86
19.43
19.89
22.37
24.16
25.93
24.01
25.01
24.01
21.61
75
0.27
EPS€
0.11
0.11
0.12
0.12
0.14
0.14
0.14
0.14
0.13
0.15
0.28
2.02%
4.05%
—
21.19
EPS growth%
22.55
20.38
18.75
21.68
20.55
21.63
21.09
18.40
16.94
14.98
5.24
18.40
20.46
91
0.18
Bookvalue per sh€
0.24
0.23
0.22
0.25
0.27
0.28
0.30
0.27
0.28
0.30
0.17
1.73%
1.60%
—
0.27
FCF per share€
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.16
(2.79%)
0.05%
—
0.31
Dividend per sh€
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.25
0.36%
(0.18%)
—
25.09
Div yield (avg)%
19.06
17.53
17.43
18.50
15.55
15.91
14.72
17.24
16.87
19.17
10.32
16.87
17.33
29
18.93
Payout ratio%
4.09
5.85
3.85
1.25
0.96
0.40
2.14
3.09
2.29
0.40
14.21
2.14
2.21
31
90.66
Shares (diluted)M
131.3
126.8
145.7
155.4
161.6
185.2
190.8
219.4
228.5
261.8
94.71
10.13%
7.41%
85
3.95
Buyback yield%
12.23
12.05
10.00
9.23
7.07
8.40
6.14
5.32
2.68
4.11
9.94
5.32
7.73
16
1.653
D/E ratiox
2.358
2.334
2.513
2.547
2.405
2.229
2.489
2.313
2.284
2.364
0.366
2.313
2.361
27
13.84
Enterprise value€M
32.42
29.13
25.74
27.81
25.63
28.24
28.84
29.75
26.14
24.69
4.846
(0.74%)
(2.39%)
10
19.32
LT debt€M
16.16
15.38
14.56
13.91
13.45
14.89
13.82
12.82
13.18
12.90
9.448
(0.83%)
(1.23%)
43
Revenue
€38.24M
(0.57%)
1.00×
Cost of revenue
€22.07M
(0.85%)
0.97×
Operating expenses
€8.608M
0.04%
1.06×
Goodwill & intangibles
16.49%