4.873
Revenue€M
74.63
78.67
83.09
84.55
86.79
91.52
95.30
100.7
103.9
105.3
5.058
3.94%
3.82%
12
5.56
Revenue growth%
14.55
17.34
19.45
16.83
18.32
15.48
17.10
17.74
18.23
19.70
6.28
17.74
17.54
79
19.51
Gross margin%
12.30
12.82
14.64
13.49
15.26
13.42
15.76
13.95
16.38
18.98
27.37
15.76
14.29
50
14.42
Operating margin%
3.05
1.46
1.15
1.96
0.40
2.94
2.15
0.48
3.11
2.71
20.38
2.71
2.06
71
25.24
Net margin%
26.89
28.50
26.41
24.29
21.34
24.02
26.06
25.71
24.95
24.55
10.32
24.95
25.33
53
29.26
P/E ratio (avg)x
14.73
17.57
18.63
18.21
21.08
23.03
23.54
26.89
28.31
27.63
37.41
26.89
22.06
68
34.02
EV/EBITx
10.64
11.82
13.78
13.25
14.04
13.57
14.49
16.95
16.86
17.97
10.99
16.86
13.91
63
29.57
FCF yield (avg)%
28.67
29.38
29.51
31.72
29.28
29.07
29.54
32.07
32.84
30.83
3.71
30.83
29.53
10
9.72
FCF margin%
17.21
17.93
20.07
20.70
22.33
24.07
22.12
21.02
19.57
20.26
21.47
21.02
20.48
52
0.279
FCF / Net incomex
1.260
1.376
1.249
1.100
1.130
1.066
1.012
0.887
0.903
0.843
1.044
0.903
1.083
35
2.42
ROIC%
12.64
14.18
16.18
15.84
17.34
19.96
21.12
21.65
20.80
23.25
24.25
21.12
18.65
31
3.71
Return on equity%
16.74
16.73
16.85
15.87
16.15
16.89
14.13
14.21
16.37
15.27
26.72
15.27
16.26
57
21.96
Return on assets%
28.29
30.34
30.78
29.62
29.17
28.80
30.91
30.57
31.36
30.28
11.07
30.57
30.31
15
0.19
EPS€
0.52
0.57
0.57
0.55
0.53
0.52
0.55
0.63
0.71
0.70
0.20
5.71%
4.53%
—
23.62
EPS growth%
15.75
13.96
11.68
14.41
12.20
12.50
9.88
9.44
8.05
8.23
7.78
9.44
11.94
45
0.40
Bookvalue per sh€
0.24
0.26
0.27
0.29
0.29
0.29
0.30
0.33
0.38
0.44
0.09
9.08%
7.65%
—
0.28
FCF per share€
0.41
0.38
0.35
0.38
0.40
0.40
0.35
0.38
0.43
0.43
0.09
1.42%
(0.45%)
—
0.06
Dividend per sh€
0.40
0.41
0.38
0.35
0.33
0.30
0.28
0.30
0.27
0.23
0.24
(6.46%)
(6.14%)
—
13.73
Div yield (avg)%
34.48
35.68
34.00
32.64
32.65
30.46
30.22
29.43
27.43
28.93
21.67
29.43
31.55
35
8.24
Payout ratio%
20.82
21.06
20.26
22.69
23.95
22.13
25.10
27.27
24.57
23.56
6.76
24.57
23.13
79
134.7
Shares (diluted)M
98.12
108.6
118.7
131.9
137.0
130.7
119.3
122.4
131.7
122.2
128.2
(2.25%)
1.42%
50
7.47
Buyback yield%
26.24
24.19
22.19
25.00
24.02
21.04
20.58
18.64
15.79
17.75
22.21
18.64
21.61
34
1.217
D/E ratiox
0.465
0.480
0.543
0.541
0.550
0.608
0.598
0.667
0.661
0.635
1.329
0.635
0.574
11
27.45
Enterprise value€M
35.93
35.04
31.92
29.50
30.59
29.96
27.86
25.24
23.19
24.45
11.98
(4.38%)
(4.15%)
91
43.73
LT debt€M
86.48
76.11
78.01
66.78
62.94
58.05
54.23
53.78
56.10
51.47
43.65
(3.95%)
(6.49%)
69
Revenue
€105.3M
3.82%
1.00×
Cost of revenue
€73.70M
3.82%
1.00×
Operating expenses
€20.60M
3.39%
0.96×
Goodwill & intangibles
15.59%