34.34
Revenue€M
52.01
51.96
51.84
52.39
53.65
52.92
53.53
54.22
54.71
54.70
37.40
0.39%
0.66%
54
18.21
Revenue growth%
19.05
16.65
19.27
17.58
18.04
19.37
21.88
23.42
22.46
23.69
21.17
22.46
19.32
57
4.00
Gross margin%
21.30
22.37
20.63
22.25
19.31
21.45
19.72
17.23
17.65
18.26
8.39
18.26
20.18
43
6.08
Operating margin%
18.88
17.08
15.26
12.56
15.45
17.09
17.62
15.06
12.45
12.91
14.14
15.06
15.35
13
6.00
Net margin%
7.14
6.66
6.50
5.98
3.38
1.17
3.99
6.97
6.85
8.89
19.64
6.85
6.58
55
20.50
P/E ratio (avg)x
13.41
13.21
14.34
15.33
13.96
15.28
14.64
14.63
14.11
14.30
8.927
14.63
14.32
93
12.45
EV/EBITx
18.14
19.84
21.95
19.71
19.36
20.79
21.97
20.56
19.85
18.45
17.24
20.56
19.85
31
8.41
FCF yield (avg)%
22.07
23.71
22.16
20.40
17.50
15.85
13.31
13.46
11.43
8.72
25.82
13.31
16.67
93
11.16
FCF margin%
3.28
2.79
1.74
0.79
1.14
0.40
0.40
2.79
2.36
2.45
22.17
2.36
2.05
22
1.130
FCF / Net incomex
1.713
1.830
1.951
1.955
2.165
2.317
2.340
2.424
2.327
2.209
0.689
2.327
2.187
67
11.07
ROIC%
9.48
12.31
12.04
14.27
12.91
11.50
12.69
13.70
15.44
18.30
23.58
13.70
12.80
67
3.09
Return on equity%
0.40
1.17
1.44
3.27
4.56
1.89
4.84
3.35
0.61
0.40
24.85
1.89
1.66
45
28.26
Return on assets%
30.41
28.81
30.37
29.79
31.82
34.77
32.93
34.86
34.25
35.20
16.97
34.77
32.38
65
0.06
EPS€
0.09
0.09
0.09
0.10
0.12
0.12
0.14
0.15
0.15
0.17
0.07
8.42%
7.06%
—
25.58
EPS growth%
5.16
2.45
0.40
1.73
2.62
3.82
1.72
0.40
0.40
2.24
9.74
1.72
1.98
38
0.07
Bookvalue per sh€
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.08
(1.34%)
(0.44%)
—
0.08
FCF per share€
0.18
0.20
0.21
0.24
0.28
0.29
0.31
0.32
0.33
0.36
0.03
5.04%
7.55%
—
0.10
Dividend per sh€
0.09
0.09
0.10
0.09
0.09
0.10
0.10
0.11
0.12
0.13
0.14
8.24%
2.98%
—
26.38
Div yield (avg)%
22.34
21.33
20.74
18.80
18.58
21.10
23.39
21.72
19.11
17.38
16.12
21.10
20.92
70
20.62
Payout ratio%
26.61
28.71
29.22
27.78
28.18
25.24
27.02
29.27
28.02
30.10
24.25
28.02
28.10
28
276.3
Shares (diluted)M
277.2
243.8
256.1
254.4
222.8
202.0
202.4
195.8
210.3
210.9
269.3
(1.10%)
(2.06%)
63
20.27
Buyback yield%
24.26
22.67
21.39
24.08
24.16
24.85
25.02
22.63
21.73
19.83
6.43
22.63
23.38
13
1.161
D/E ratiox
2.172
2.039
2.122
2.136
2.051
2.308
2.337
2.393
2.408
2.571
0.921
2.393
2.240
68
40.19
Enterprise value€M
10.44
11.50
10.45
10.22
10.04
9.086
9.948
9.277
9.667
10.60
32.07
1.08%
(0.73%)
53
29.66
LT debt€M
32.62
31.59
35.69
35.93
36.82
42.25
44.91
52.35
54.64
56.78
19.09
9.05%
7.30%
20
Revenue
€54.70M
0.66%
1.00×
Cost of revenue
€32.88M
0.57%
0.99×
Operating expenses
€10.49M
0.57%
0.99×
Goodwill & intangibles
19.84%