5.206
Revenue€M
34.48
35.66
37.43
39.95
42.07
44.26
46.26
50.05
52.61
56.31
5.591
6.00%
5.62%
84
9.34
Revenue growth%
16.98
14.97
17.61
18.02
16.01
14.89
16.77
17.06
19.93
18.48
10.30
17.06
17.02
93
16.94
Gross margin%
7.12
9.92
12.62
11.18
8.39
9.73
8.29
6.85
5.17
4.40
22.33
6.85
8.34
78
19.62
Operating margin%
13.24
15.99
15.48
16.90
19.25
19.15
16.20
15.62
17.60
15.87
13.22
16.20
16.10
43
14.15
Net margin%
5.22
7.64
8.94
10.94
11.99
11.56
13.14
13.34
14.31
11.56
5.07
13.14
11.56
54
35.83
P/E ratio (avg)x
9.375
10.71
9.736
9.162
9.208
8.707
7.953
7.561
8.094
9.180
35.19
8.094
9.171
14
26.21
EV/EBITx
8.002
7.996
8.948
8.894
10.01
10.88
10.84
11.98
10.95
11.53
20.98
10.95
10.43
86
17.20
FCF yield (avg)%
6.51
8.58
10.56
9.64
9.43
10.56
11.43
13.71
16.04
17.51
23.20
13.71
10.56
88
10.79
FCF margin%
12.58
11.69
10.13
12.97
10.96
10.59
8.11
5.15
6.75
5.24
10.95
6.75
10.36
34
1.251
FCF / Net incomex
1.249
1.264
1.208
1.103
1.142
1.008
0.971
1.031
1.033
0.975
1.767
1.008
1.068
59
27.61
ROIC%
14.19
12.04
10.92
12.45
11.29
8.39
10.02
9.40
9.58
7.40
3.09
9.40
10.47
24
6.67
Return on equity%
13.56
11.52
11.30
9.12
11.77
11.88
10.43
8.84
8.39
11.22
20.80
10.43
11.26
84
18.12
Return on assets%
15.37
12.76
13.82
13.61
15.35
15.41
15.32
17.45
20.22
20.94
5.44
17.45
15.36
53
0.12
EPS€
0.28
0.25
0.25
0.25
0.27
0.24
0.24
0.23
0.25
0.26
0.13
(0.88%)
(0.29%)
—
23.62
EPS growth%
29.29
30.70
31.31
32.02
34.17
33.69
33.01
33.81
31.75
34.65
27.53
33.69
32.51
58
0.18
Bookvalue per sh€
0.17
0.19
0.17
0.18
0.17
0.18
0.19
0.20
0.21
0.22
0.16
4.77%
1.41%
—
0.34
FCF per share€
0.39
0.40
0.40
0.46
0.54
0.58
0.61
0.61
0.73
0.82
0.15
8.94%
7.76%
—
0.10
Dividend per sh€
0.26
0.26
0.30
0.35
0.40
0.40
0.46
0.51
0.53
0.63
0.12
9.38%
10.47%
—
22.17
Div yield (avg)%
14.39
16.93
18.82
19.70
16.72
17.99
20.31
18.92
16.05
18.52
28.40
18.52
18.26
61
27.81
Payout ratio%
4.22
5.12
5.23
5.39
5.07
5.72
8.13
6.39
4.38
2.04
14.95
5.72
5.18
80
156.8
Shares (diluted)M
128.6
111.9
115.3
101.9
110.3
114.4
108.2
110.0
108.6
101.9
162.7
(1.56%)
(2.86%)
35
24.95
Buyback yield%
8.78
6.35
5.92
5.26
4.59
6.47
4.14
2.53
3.21
2.20
14.66
3.21
4.93
41
0.461
D/E ratiox
2.055
2.266
2.613
2.598
2.631
2.790
3.166
3.178
3.058
3.091
1.481
3.091
2.710
54
66.75
Enterprise value€M
52.42
52.69
51.15
59.77
61.79
69.21
83.00
96.21
103.1
104.0
63.44
10.99%
6.87%
90
25.68
LT debt€M
36.58
38.99
40.49
42.80
40.53
39.70
38.98
36.66
38.44
39.42
65.00
(0.56%)
1.01%
38
Revenue
€56.31M
5.62%
1.00×
Cost of revenue
€30.52M
5.40%
0.98×
Operating expenses
€11.42M
6.06%
1.04×
Goodwill & intangibles
14.34%
Spread over hurdle
14.04%