2.388
Revenue€M
17.06
17.12
16.94
17.08
17.11
17.31
17.68
18.05
17.77
18.13
2.549
1.17%
0.86%
77
9.14
Revenue growth%
17.67
14.70
17.33
20.24
21.59
22.73
23.26
23.28
23.86
23.65
2.32
23.28
22.16
60
28.39
Gross margin%
11.75
12.72
11.96
12.98
12.89
10.35
10.96
10.46
9.91
10.89
20.02
10.46
11.35
7
2.48
Operating margin%
14.38
11.95
12.64
15.54
17.77
17.04
17.64
20.50
19.01
16.03
9.35
17.64
16.53
19
25.44
Net margin%
31.80
29.51
26.63
25.59
26.58
25.14
23.83
25.82
26.09
26.14
16.16
25.82
26.12
58
24.78
P/E ratio (avg)x
7.035
6.834
7.005
6.953
7.291
8.004
9.045
9.060
9.242
8.420
24.75
9.045
7.647
73
29.92
EV/EBITx
40.64
47.12
47.06
52.94
53.52
61.24
65.00
69.83
80.99
88.32
6.924
69.83
57.38
95
21.05
FCF yield (avg)%
26.32
23.70
22.36
23.70
21.67
24.54
27.43
26.42
28.09
31.06
22.32
27.43
25.43
28
26.28
FCF margin%
7.00
9.91
10.53
8.33
10.16
13.06
13.13
11.43
13.05
13.36
19.72
13.06
10.98
68
1.081
FCF / Net incomex
0.984
0.969
0.979
1.034
0.967
0.988
1.013
0.969
1.098
1.158
0.566
1.013
0.986
44
28.69
ROIC%
10.23
7.40
6.16
8.22
8.98
9.07
11.39
14.10
15.97
15.55
29.33
14.10
9.65
32
25.74
Return on equity%
26.71
24.30
24.65
25.31
23.74
26.00
24.25
27.21
26.01
25.87
13.54
26.00
25.59
30
21.49
Return on assets%
11.45
10.32
8.14
9.14
6.42
8.33
6.69
6.29
4.59
6.11
29.62
6.29
7.42
17
0.18
EPS€
0.09
0.09
0.10
0.10
0.12
0.12
0.13
0.13
0.13
0.14
0.19
3.84%
4.87%
—
11.01
EPS growth%
9.24
7.56
5.69
2.86
2.42
4.59
5.60
7.11
7.13
9.32
25.70
7.11
6.40
5
0.31
Bookvalue per sh€
0.18
0.19
0.16
0.16
0.15
0.15
0.16
0.15
0.15
0.14
0.25
(0.73%)
(2.71%)
—
0.33
FCF per share€
0.37
0.45
0.54
0.58
0.69
0.80
0.80
0.91
0.93
1.08
0.22
9.38%
12.94%
—
0.17
Dividend per sh€
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.08
0.08
0.08
0.26
2.86%
3.24%
—
16.98
Div yield (avg)%
33.70
35.11
32.64
35.02
35.09
35.26
38.23
36.39
36.19
35.89
25.97
36.19
35.18
90
10.30
Payout ratio%
29.63
28.96
30.54
29.23
29.81
32.30
35.11
33.23
34.41
36.08
5.83
34.41
31.42
63
53.93
Shares (diluted)M
47.73
47.82
43.05
45.62
41.96
39.87
43.56
46.05
41.23
42.85
53.06
0.42%
(1.87%)
26
29.35
Buyback yield%
12.54
14.89
17.09
17.71
16.95
16.72
18.12
18.26
20.55
21.78
28.24
18.26
17.40
73
0.541
D/E ratiox
1.809
1.875
2.211
2.163
2.134
2.449
2.363
2.811
3.256
3.643
0.367
2.811
2.287
82
12.02
Enterprise value€M
3.141
3.164
3.459
4.165
4.181
5.035
5.885
6.496
7.266
8.378
1.054
14.91%
11.88%
87
1.102
LT debt€M
3.914
4.222
4.782
4.668
4.612
5.347
5.377
5.963
5.924
6.368
6.319
6.66%
5.37%
28
Revenue
€18.13M
0.86%
1.00×
Cost of revenue
€10.13M
0.88%
1.00×
Operating expenses
€4.010M
0.30%
0.95×
Cash and investments
15.10%