6.145
Revenue€M
27.40
27.83
28.20
29.14
30.82
31.80
32.22
33.93
36.02
38.12
6.718
4.34%
3.56%
50
7.10
Revenue growth%
18.15
20.07
19.00
18.67
16.45
14.13
13.09
13.28
13.77
14.09
26.10
13.77
15.29
29
19.80
Gross margin%
18.83
16.86
14.05
11.26
13.74
13.25
12.57
11.89
10.89
11.90
19.55
11.90
12.91
51
6.65
Operating margin%
24.01
26.56
25.54
22.86
24.99
22.11
21.93
21.33
19.97
22.34
20.01
21.93
22.60
26
13.12
Net margin%
26.82
28.68
28.19
26.57
29.02
29.66
28.19
25.90
26.06
28.42
27.71
28.19
28.19
82
15.34
P/E ratio (avg)x
18.03
18.36
19.72
17.77
18.01
16.91
17.10
18.64
20.03
20.95
6.356
18.64
18.19
78
17.53
EV/EBITx
15.78
16.92
17.19
14.94
15.88
17.13
17.98
16.49
16.04
15.22
13.03
16.49
16.27
41
18.50
FCF yield (avg)%
8.08
7.23
4.92
5.68
5.49
3.29
2.64
5.30
2.89
2.64
12.24
2.89
5.11
26
13.41
FCF margin%
11.18
9.52
11.87
12.65
15.25
13.77
13.89
14.94
17.83
19.18
10.90
14.94
13.83
23
1.442
FCF / Net incomex
0.582
0.654
0.684
0.776
0.719
0.667
0.695
0.690
0.735
0.725
0.579
0.695
0.693
30
12.36
ROIC%
14.69
16.30
16.58
16.05
17.18
15.85
16.47
14.71
14.10
11.21
15.20
14.71
15.95
59
9.51
Return on equity%
7.38
4.55
2.85
5.46
6.76
4.58
7.01
6.20
6.84
7.19
20.85
6.84
6.48
27
26.41
Return on assets%
8.64
5.88
3.67
5.17
3.23
4.04
5.15
7.17
4.58
4.33
24.27
4.58
4.86
59
0.06
EPS€
0.12
0.12
0.14
0.12
0.11
0.10
0.09
0.08
0.09
0.09
0.07
(3.43%)
(3.19%)
—
3.90
EPS growth%
30.95
29.56
32.32
32.38
30.07
30.37
32.67
32.08
32.52
33.25
5.08
32.52
32.20
87
0.13
Bookvalue per sh€
0.50
0.50
0.52
0.54
0.62
0.73
0.85
0.92
0.96
1.12
0.07
12.42%
9.83%
—
0.11
FCF per share€
0.25
0.25
0.27
0.29
0.31
0.34
0.35
0.36
0.39
0.43
0.20
7.14%
5.51%
—
0.16
Dividend per sh€
0.14
0.15
0.15
0.14
0.13
0.13
0.13
0.11
0.10
0.10
0.12
(6.58%)
(3.61%)
—
9.47
Div yield (avg)%
29.41
28.83
29.47
27.98
26.58
26.72
26.68
27.08
25.55
25.98
13.20
26.68
26.90
49
5.11
Payout ratio%
32.77
29.78
30.93
28.39
28.78
26.26
28.06
28.62
28.27
30.01
29.32
28.27
28.70
28
38.98
Shares (diluted)M
46.59
50.32
54.14
65.77
77.03
86.33
103.1
123.9
147.7
159.5
37.71
15.67%
13.06%
68
12.14
Buyback yield%
12.31
14.19
13.56
11.20
13.46
16.41
18.87
19.60
16.67
16.18
17.45
16.67
15.19
87
0.259
D/E ratiox
0.700
0.743
0.781
0.857
0.999
1.189
1.363
1.510
1.745
1.979
1.680
1.510
1.094
34
11.42
Enterprise value€M
9.283
8.091
7.586
7.171
7.616
8.320
8.676
8.594
8.217
7.693
14.27
0.20%
(3.16%)
78
24.91
LT debt€M
11.98
12.11
12.09
11.80
12.02
12.32
13.17
11.74
10.54
9.690
1.765
(4.22%)
(1.80%)
94
Revenue
€38.12M
3.56%
1.00×
Cost of revenue
€17.94M
3.53%
1.00×
Operating expenses
€8.400M
3.15%
0.96×
Goodwill & intangibles
16.39%
Spread over hurdle
11.51%