31.92
Revenue€M
79.73
81.92
86.78
90.34
93.28
97.68
100.1
104.4
109.3
115.7
33.84
4.40%
4.52%
86
25.48
Revenue growth%
1.59
0.40
0.40
3.09
3.89
3.51
6.07
4.20
1.70
4.52
15.47
4.20
3.30
6
23.67
Gross margin%
7.59
9.04
7.43
4.72
2.76
4.56
4.22
4.28
2.97
1.79
15.49
4.22
4.42
57
19.65
Operating margin%
14.17
15.88
15.87
14.84
14.78
14.62
16.95
17.85
19.32
18.56
14.24
17.85
15.88
11
5.04
Net margin%
10.01
9.91
8.06
8.75
7.12
8.09
10.55
11.59
13.39
15.81
23.12
11.59
9.96
39
35.14
P/E ratio (avg)x
7.950
6.943
6.018
6.458
6.591
6.853
7.101
6.920
5.926
6.143
9.240
6.853
6.722
88
8.617
EV/EBITx
7.886
7.443
7.354
6.799
6.251
6.111
6.299
6.633
7.040
6.449
13.21
6.449
6.716
74
10.32
FCF yield (avg)%
7.39
6.88
5.95
8.06
8.06
8.49
6.71
6.66
5.13
5.59
20.30
6.66
6.80
25
11.79
FCF margin%
5.18
4.49
3.43
2.18
4.79
2.68
3.05
2.09
3.31
1.09
2.72
2.68
3.18
62
0.921
FCF / Net incomex
2.176
2.375
2.806
2.769
3.262
3.619
3.836
3.818
4.326
4.337
0.169
3.836
3.440
57
11.79
ROIC%
13.61
15.37
14.14
13.95
11.31
11.11
13.63
14.76
11.85
13.91
4.18
13.63
13.77
11
14.82
Return on equity%
3.74
6.07
8.07
5.32
4.36
1.95
0.40
3.30
3.63
5.73
26.45
3.30
4.05
6
16.29
Return on assets%
8.57
10.62
8.35
7.25
10.08
12.60
14.00
16.05
14.50
15.50
15.79
14.50
11.61
69
0.09
EPS€
0.08
0.09
0.08
0.09
0.09
0.09
0.09
0.09
0.10
0.12
0.10
5.73%
3.97%
—
6.72
EPS growth%
17.99
15.82
17.42
15.05
15.64
16.82
16.92
13.96
14.14
13.17
6.27
14.14
15.73
68
0.23
Bookvalue per sh€
0.26
0.24
0.23
0.26
0.30
0.28
0.28
0.26
0.30
0.34
0.15
2.99%
2.83%
—
0.09
FCF per share€
0.24
0.27
0.26
0.26
0.28
0.29
0.29
0.34
0.39
0.43
0.08
8.37%
7.23%
—
0.18
Dividend per sh€
0.28
0.31
0.33
0.37
0.41
0.41
0.41
0.47
0.43
0.42
0.21
0.88%
3.55%
—
6.32
Div yield (avg)%
34.36
32.37
30.75
27.94
25.21
26.36
23.82
21.15
23.48
25.78
6.89
23.82
26.07
20
14.39
Payout ratio%
14.17
14.97
15.53
17.77
16.65
17.04
19.28
19.28
20.26
17.32
7.39
19.28
17.18
44
375.5
Shares (diluted)M
296.2
268.7
258.4
259.8
271.3
274.7
274.1
296.4
293.1
290.7
357.5
1.39%
(0.77%)
17
9.05
Buyback yield%
15.68
17.48
15.24
16.65
16.17
16.47
17.87
15.50
16.07
17.30
11.79
16.47
16.32
38
0.578
D/E ratiox
2.377
2.816
2.977
3.299
3.687
4.080
4.384
4.623
5.117
5.086
0.636
4.623
3.884
43
71.53
Enterprise value€M
125.8
116.3
107.3
108.3
122.5
130.6
126.0
117.7
108.2
110.6
8.251
(2.04%)
(0.32%)
59
16.35
LT debt€M
101.7
94.90
99.77
96.99
84.63
90.17
77.58
66.96
59.42
64.38
53.62
(5.32%)
(5.18%)
40
Revenue
€115.7M
4.52%
1.00×
Cost of revenue
€66.03M
4.54%
1.00×
Operating expenses
€18.92M
4.09%
0.96×
Spread over hurdle
(0.22%)