12.81
Revenue€M
20.34
20.30
20.51
20.45
21.15
21.32
21.77
22.72
23.11
13.72
15.95
2.47%
1.63%
49
11.81
Revenue growth%
9.06
9.75
8.26
7.02
6.08
8.97
9.80
8.91
8.57
11.16
6.76
8.91
8.74
6
13.94
Gross margin%
29.12
26.29
24.49
24.68
27.36
27.40
29.75
27.33
28.94
14.26
13.05
27.40
27.35
34
7.04
Operating margin%
26.90
27.67
28.23
28.82
27.61
30.52
32.44
30.44
29.30
9.47
19.04
30.44
29.06
29
3.29
Net margin%
14.50
17.42
14.53
13.65
16.50
18.29
17.39
18.84
18.57
2.80
6.97
18.29
16.94
31
30.46
P/E ratio (avg)x
13.92
13.65
13.05
13.17
14.36
13.85
15.08
17.04
17.89
9.455
36.57
15.08
13.89
8
24.19
EV/EBITx
8.699
9.625
9.229
9.367
8.933
9.111
9.813
8.947
8.231
6.982
9.558
8.947
9.029
51
23.68
FCF yield (avg)%
14.34
16.76
13.77
12.58
11.77
10.97
8.02
10.90
10.77
23.52
22.48
10.90
12.17
93
13.69
FCF margin%
0.40
1.63
0.40
0.40
0.83
3.24
5.18
5.37
6.11
25.57
18.20
5.18
1.23
28
1.628
FCF / Net incomex
1.158
1.103
0.966
0.836
0.769
0.779
0.749
0.770
0.700
1.330
0.900
0.769
0.807
40
5.56
ROIC%
27.25
30.11
28.05
25.97
26.64
26.46
25.57
27.37
28.31
2.08
2.18
26.64
27.31
5
28.21
Return on equity%
19.09
16.23
16.40
13.97
15.90
15.99
14.60
16.68
15.37
29.09
11.50
15.90
16.11
25
6.15
Return on assets%
9.39
9.11
6.18
6.33
8.08
11.07
12.38
12.24
12.62
10.42
22.47
12.24
9.86
68
0.03
EPS€
0.12
0.12
0.14
0.14
0.14
0.13
0.13
0.13
0.15
0.03
0.04
2.05%
4.76%
—
14.40
EPS growth%
24.70
25.12
25.90
28.80
30.07
32.98
32.44
30.91
33.38
20.14
6.31
32.44
29.44
86
0.04
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
5.62%
1.89%
—
0.06
FCF per share€
0.10
0.10
0.11
0.11
0.12
0.13
0.14
0.14
0.13
0.10
0.12
4.28%
1.08%
—
0.10
Dividend per sh€
0.07
0.09
0.10
0.11
0.11
0.13
0.14
0.16
0.16
0.06
0.05
8.09%
9.48%
—
27.28
Div yield (avg)%
5.49
7.71
9.41
11.77
12.46
12.61
13.28
11.91
14.79
2.82
5.03
12.61
11.84
69
25.69
Payout ratio%
32.17
34.02
36.23
37.59
36.03
38.13
38.27
36.11
37.20
29.30
3.21
37.20
36.17
20
111.6
Shares (diluted)M
162.8
166.1
163.3
177.5
197.6
189.5
184.7
201.7
225.7
110.5
111.3
4.91%
6.29%
60
8.87
Buyback yield%
19.06
20.31
20.75
23.04
25.34
27.72
26.20
24.69
25.33
15.05
9.84
25.34
23.87
36
1.723
D/E ratiox
0.632
0.665
0.671
0.685
0.656
0.608
0.561
0.618
0.569
1.454
1.800
0.608
0.644
53
5.619
Enterprise value€M
21.28
22.15
25.63
27.86
28.51
28.91
33.93
37.15
37.98
12.68
1.253
6.40%
9.10%
92
11.94
LT debt€M
18.45
22.00
23.81
25.76
28.19
28.68
29.57
31.84
36.46
1.811
3.158
7.19%
8.46%
80
Revenue
€23.11M
1.63%
1.00×
Cost of revenue
€16.18M
1.63%
1.00×
Operating expenses
€4.916M
1.23%
0.96×
Goodwill & intangibles
17.21%