34.55
Revenue€M
30.95
32.51
33.30
34.17
35.12
36.32
37.91
39.68
41.77
44.15
36.89
4.68%
3.99%
27
19.32
Revenue growth%
24.46
23.03
25.56
28.14
26.48
27.86
27.10
29.76
28.32
29.60
6.41
28.32
27.48
12
18.74
Gross margin%
10.65
8.83
10.76
8.00
7.19
7.82
4.92
2.61
3.03
1.65
5.11
3.03
7.51
69
14.70
Operating margin%
11.85
9.07
8.73
6.23
8.47
10.31
11.70
13.86
15.36
14.03
18.09
13.86
11.00
39
27.84
Net margin%
27.41
30.04
27.99
29.11
26.71
26.33
24.78
22.05
21.43
19.83
19.81
22.05
26.52
48
29.98
P/E ratio (avg)x
13.64
14.18
13.83
13.24
12.22
13.79
15.93
17.83
18.57
20.88
27.92
17.83
14.00
77
13.83
EV/EBITx
6.179
5.959
5.388
5.173
4.668
4.763
4.797
4.846
4.193
4.179
14.39
4.763
4.822
12
20.93
FCF yield (avg)%
0.40
0.40
3.25
2.95
1.13
0.40
0.40
0.40
0.40
0.40
22.92
0.40
0.40
45
18.27
FCF margin%
23.43
20.76
21.05
20.22
21.98
22.09
21.49
24.13
23.14
24.02
3.45
23.14
22.04
86
0.755
FCF / Net incomex
0.420
0.416
0.451
0.449
0.483
0.456
0.461
0.409
0.397
0.353
0.284
0.409
0.435
27
12.78
ROIC%
19.30
21.78
22.32
23.02
21.02
21.13
23.64
25.40
25.54
27.01
24.00
25.40
22.67
42
12.85
Return on equity%
18.79
17.05
18.69
18.27
19.94
17.90
16.54
17.64
17.34
19.08
8.26
17.64
18.09
91
16.43
Return on assets%
27.51
25.47
28.31
26.55
27.21
24.63
26.66
27.84
28.20
27.70
16.32
27.70
27.36
52
0.08
EPS€
0.03
0.03
0.04
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.09
9.52%
4.21%
—
25.80
EPS growth%
16.16
15.35
17.69
15.09
14.67
14.22
16.21
16.59
14.06
16.37
15.07
16.21
15.75
25
0.09
Bookvalue per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.06
0.07
9.73%
5.46%
—
0.10
FCF per share€
0.15
0.18
0.18
0.20
0.20
0.24
0.26
0.28
0.28
0.32
0.04
9.84%
9.66%
—
0.03
Dividend per sh€
0.07
0.08
0.08
0.10
0.10
0.10
0.10
0.10
0.12
0.11
0.09
1.82%
5.28%
—
24.93
Div yield (avg)%
11.96
13.49
15.12
17.72
18.88
18.95
21.13
21.57
21.40
19.35
9.59
21.13
18.92
13
12.76
Payout ratio%
22.18
24.86
26.22
25.47
23.06
25.79
22.97
23.36
21.85
20.52
15.74
22.97
23.21
71
187.6
Shares (diluted)M
181.9
159.0
168.8
172.4
160.9
168.9
175.2
153.5
137.9
140.0
185.5
(2.74%)
(2.04%)
81
25.55
Buyback yield%
30.59
28.38
25.73
28.08
30.27
32.19
34.94
36.29
34.01
34.42
29.64
34.42
31.39
76
1.452
D/E ratiox
1.833
1.829
1.990
1.860
1.703
1.893
1.924
2.067
2.273
2.100
1.039
2.067
1.909
14
37.18
Enterprise value€M
21.77
25.02
24.01
26.16
30.84
30.72
36.40
41.46
42.40
43.82
30.74
7.28%
9.04%
20
11.54
LT debt€M
28.76
31.45
29.16
31.58
34.57
33.14
35.51
36.39
39.80
43.98
27.84
4.93%
4.31%
24
Revenue
€44.15M
3.99%
1.00×
Cost of revenue
€19.86M
3.89%
0.99×
Operating expenses
€11.18M
4.05%
1.01×
Cash and investments
20.08%