20.70
Revenue€M
25.60
26.68
27.20
28.08
28.59
29.17
30.59
31.74
33.47
34.91
21.88
4.08%
3.35%
17
4.39
Revenue growth%
3.26
5.36
2.52
3.44
5.16
5.33
8.13
8.90
8.29
9.96
5.38
8.29
5.34
46
16.89
Gross margin%
10.90
9.96
9.88
11.88
11.60
9.32
8.55
10.31
8.68
11.05
23.05
9.32
10.14
75
16.43
Operating margin%
3.26
3.69
1.35
1.14
0.48
3.03
1.64
1.96
0.40
0.57
12.11
1.64
1.50
24
5.69
Net margin%
15.31
14.79
15.66
16.03
14.10
12.89
12.13
12.93
15.14
17.55
3.63
12.93
14.97
41
7.997
P/E ratio (avg)x
42.26
44.91
43.90
42.19
44.63
49.11
52.96
60.95
71.08
72.48
20.62
60.95
47.01
62
12.19
EV/EBITx
6.133
6.026
5.919
5.947
6.124
6.422
6.593
5.753
6.049
6.455
37.27
6.422
6.086
42
10.55
FCF yield (avg)%
20.68
20.97
20.12
22.29
23.08
22.03
20.76
21.68
20.42
21.45
13.16
21.45
21.21
94
4.50
FCF margin%
3.44
4.93
4.08
4.29
3.05
0.40
0.40
3.19
1.97
2.35
13.58
1.97
3.12
81
1.420
FCF / Net incomex
1.087
1.160
1.053
1.123
1.069
1.177
1.040
1.079
0.982
1.028
1.645
1.040
1.074
54
9.44
ROIC%
15.78
16.71
16.85
17.94
18.80
17.46
17.71
20.17
21.13
23.46
20.96
20.17
17.82
71
19.58
Return on equity%
10.04
9.15
11.51
8.75
5.93
5.78
7.66
5.37
4.59
3.65
21.16
5.37
6.79
24
18.28
Return on assets%
3.52
2.76
3.91
4.07
5.45
6.00
8.71
8.07
7.31
7.54
28.01
7.54
5.72
72
0.12
EPS€
0.57
0.56
0.49
0.46
0.42
0.42
0.46
0.45
0.47
0.41
0.12
(0.60%)
(4.60%)
—
13.40
EPS growth%
21.27
19.24
19.79
22.41
22.75
20.47
21.93
24.02
22.72
23.48
17.30
22.72
22.17
33
0.11
Bookvalue per sh€
0.78
0.93
1.03
1.15
1.17
1.36
1.55
1.75
1.72
1.99
0.67
11.34%
9.79%
—
0.19
FCF per share€
0.43
0.41
0.42
0.37
0.38
0.38
0.41
0.43
0.39
0.42
0.17
1.97%
(1.06%)
—
0.58
Dividend per sh€
0.33
0.34
0.39
0.41
0.49
0.57
0.66
0.72
0.72
0.78
0.12
9.47%
10.03%
—
5.73
Div yield (avg)%
10.01
10.86
12.34
13.67
14.13
13.38
12.81
13.63
16.07
14.21
26.89
13.63
13.50
71
15.14
Payout ratio%
25.31
28.09
25.18
26.95
25.99
28.45
28.66
27.92
29.75
29.83
12.91
28.66
28.00
15
22.81
Shares (diluted)M
32.47
35.52
41.45
39.95
43.16
48.43
50.27
59.80
58.85
66.85
22.67
9.14%
7.10%
70
26.42
Buyback yield%
26.88
27.80
25.85
27.03
28.97
29.54
32.50
30.16
32.12
32.53
14.98
32.12
29.26
10
0.544
D/E ratiox
1.362
1.425
1.439
1.700
1.869
2.123
2.428
2.802
3.297
3.530
0.578
2.802
1.996
8
16.98
Enterprise value€M
19.04
18.07
18.39
20.56
22.46
20.29
21.32
21.34
23.30
25.24
16.96
2.36%
2.24%
67
16.02
LT debt€M
6.941
7.951
7.386
6.884
7.610
7.873
9.061
8.517
7.920
7.665
34.14
0.15%
0.74%
60
Revenue
€34.91M
3.35%
1.00×
Cost of revenue
€24.44M
3.35%
1.00×
Operating expenses
€5.707M
3.94%
1.06×
Goodwill & intangibles
16.33%
Spread over hurdle
12.06%