27.81
Revenue€M
34.12
34.59
35.65
36.87
38.73
39.68
40.36
41.55
42.13
43.88
30.60
2.53%
2.88%
62
10.24
Revenue growth%
22.31
23.91
22.11
20.88
22.33
22.49
19.95
18.83
21.79
23.59
7.75
21.79
22.21
59
20.57
Gross margin%
15.23
14.70
16.59
18.83
18.93
16.56
14.61
15.15
16.44
13.70
10.88
15.15
15.84
30
25.08
Operating margin%
0.40
0.40
0.40
0.40
1.20
0.40
3.32
2.87
1.93
0.40
4.98
1.93
0.40
29
24.80
Net margin%
4.20
5.38
5.74
4.27
3.10
0.70
0.40
3.03
5.10
2.54
16.93
2.54
3.65
16
19.67
P/E ratio (avg)x
13.22
12.13
11.65
11.08
9.981
8.580
8.090
8.255
8.952
8.665
26.76
8.580
9.467
52
26.74
EV/EBITx
5.537
5.428
4.848
4.534
4.871
4.564
4.042
4.231
4.554
4.142
32.20
4.231
4.559
44
19.26
FCF yield (avg)%
24.14
23.18
24.47
26.89
26.95
25.06
27.75
28.17
25.48
24.41
14.61
25.48
25.27
46
6.63
FCF margin%
5.95
8.05
6.64
9.55
8.20
9.95
11.51
10.93
10.35
11.60
5.06
10.93
9.75
28
1.389
FCF / Net incomex
1.117
1.107
1.203
1.330
1.424
1.471
1.437
1.542
1.602
1.903
0.337
1.542
1.430
24
15.95
ROIC%
8.05
7.99
5.49
6.13
7.47
8.32
7.22
8.49
9.36
7.82
24.59
8.32
7.90
37
22.56
Return on equity%
11.31
12.60
12.46
12.02
14.41
12.68
10.32
9.93
7.08
5.81
10.70
9.93
11.67
48
6.12
Return on assets%
2.95
3.14
0.44
0.40
2.49
1.29
0.87
3.26
4.27
5.81
25.97
3.26
2.72
72
0.48
EPS€
0.06
0.05
0.05
0.05
0.04
0.04
0.05
0.04
0.05
0.05
0.51
0.19%
(2.37%)
—
27.48
EPS growth%
22.73
23.27
24.70
23.25
21.90
22.75
24.30
24.61
26.41
28.91
14.40
24.61
23.78
56
0.31
Bookvalue per sh€
0.56
0.54
0.62
0.68
0.74
0.86
0.95
0.91
1.05
1.08
0.22
7.76%
8.02%
—
0.26
FCF per share€
0.40
0.47
0.46
0.54
0.53
0.62
0.73
0.83
0.87
1.02
0.51
14.13%
9.93%
—
0.48
Dividend per sh€
0.54
0.53
0.53
0.56
0.54
0.62
0.68
0.65
0.70
0.68
0.46
4.47%
2.17%
—
14.87
Div yield (avg)%
17.52
19.22
18.14
20.24
22.22
21.47
23.71
25.47
23.73
20.94
20.45
23.71
21.20
59
10.86
Payout ratio%
9.68
7.95
8.25
8.56
10.88
9.46
9.41
7.79
5.20
2.52
26.41
7.79
8.41
18
44.49
Shares (diluted)M
45.77
42.93
44.83
46.14
49.77
53.17
46.07
50.58
49.50
49.37
44.07
(0.16%)
1.71%
31
12.59
Buyback yield%
22.54
23.06
24.00
24.49
24.05
21.20
21.95
24.92
25.31
22.65
9.91
22.65
23.53
28
0.805
D/E ratiox
0.226
0.238
0.241
0.257
0.280
0.296
0.299
0.333
0.380
0.453
0.435
0.333
0.288
12
33.79
Enterprise value€M
33.46
37.75
35.07
39.57
43.48
42.90
45.37
46.62
52.90
53.17
3.213
4.10%
5.49%
8
4.498
LT debt€M
23.13
22.91
24.25
25.96
22.87
20.82
21.27
23.09
20.72
21.41
32.29
(1.31%)
(0.87%)
20
Revenue
€43.88M
2.88%
1.00×
Cost of revenue
€22.25M
3.22%
1.03×
Operating expenses
€7.532M
2.04%
0.92×
Goodwill & intangibles
17.61%
Spread over hurdle
(0.57%)