234.8
Revenue€M
172.1
182.0
190.3
200.4
209.3
213.4
217.1
228.3
236.4
246.5
245.2
3.32%
4.12%
72
22.80
Revenue growth%
26.07
25.92
25.11
27.50
30.50
29.15
29.00
28.69
30.38
27.39
15.71
29.00
28.10
66
27.32
Gross margin%
17.31
17.66
20.45
21.33
22.82
20.87
20.54
23.16
21.80
18.93
19.99
20.87
20.71
88
19.98
Operating margin%
1.84
0.40
0.40
1.11
0.40
2.01
4.94
5.48
7.42
6.63
26.80
5.48
1.93
70
6.71
Net margin%
14.39
11.45
13.89
16.45
14.31
16.43
17.22
17.97
18.58
15.91
2.34
17.22
16.17
52
25.72
P/E ratio (avg)x
18.15
20.85
20.84
22.35
26.44
30.47
34.11
36.10
39.60
41.36
33.82
36.10
28.46
92
24.68
EV/EBITx
29.82
30.57
33.89
37.04
40.91
36.58
37.47
36.43
35.62
35.45
26.13
36.43
36.02
12
6.60
FCF yield (avg)%
9.85
9.52
7.49
10.05
10.93
9.72
11.35
11.25
12.89
14.99
10.30
11.35
10.49
40
13.45
FCF margin%
23.37
25.92
25.27
25.10
24.99
27.32
25.15
25.61
26.53
29.26
13.74
26.53
25.44
94
1.759
FCF / Net incomex
0.335
0.328
0.315
0.375
0.380
0.391
0.421
0.404
0.452
0.504
0.140
0.421
0.386
44
29.18
ROIC%
15.97
17.27
19.94
18.40
20.13
19.20
20.88
18.01
17.47
20.26
17.03
19.20
18.80
46
22.51
Return on equity%
3.52
2.87
1.47
2.49
0.43
2.55
2.43
5.24
2.38
3.40
2.06
2.55
2.52
17
6.41
Return on assets%
6.69
8.23
10.96
9.27
12.12
9.71
6.90
4.26
5.86
3.76
24.64
5.86
7.56
43
0.24
EPS€
0.40
0.38
0.39
0.44
0.42
0.47
0.46
0.48
0.54
0.63
0.26
8.43%
5.31%
—
6.69
EPS growth%
38.80
37.12
34.37
33.44
34.35
33.72
33.90
33.87
33.24
34.11
9.30
33.87
34.00
56
0.27
Bookvalue per sh€
0.18
0.19
0.19
0.20
0.18
0.18
0.17
0.15
0.16
0.15
0.17
(3.27%)
(0.71%)
—
0.22
FCF per share€
0.11
0.10
0.11
0.10
0.10
0.09
0.09
0.09
0.09
0.08
0.17
(4.19%)
(3.13%)
—
0.12
Dividend per sh€
0.30
0.34
0.34
0.32
0.34
0.35
0.38
0.36
0.40
0.37
0.18
1.56%
3.39%
—
3.52
Div yield (avg)%
5.59
5.15
5.91
5.68
5.77
7.05
8.59
10.37
10.80
8.31
9.42
8.59
6.48
83
19.64
Payout ratio%
23.09
22.13
20.26
18.01
20.21
22.66
21.02
21.90
20.94
20.13
3.82
21.02
20.98
60
0.628
Shares (diluted)B
0.882
0.808
0.733
0.796
0.860
0.772
0.844
0.919
0.992
1.082
0.600
4.72%
2.85%
83
17.75
Buyback yield%
34.40
36.35
38.02
38.95
41.20
38.50
40.60
42.55
40.90
41.32
29.03
40.90
39.77
17
1.481
D/E ratiox
1.173
1.260
1.243
1.400
1.350
1.238
1.390
1.540
1.728
1.685
0.732
1.540
1.370
43
138.0
Enterprise value€M
41.15
42.42
47.02
44.04
49.94
46.80
46.28
49.78
49.47
50.54
154.1
0.24%
2.12%
8
87.52
LT debt€M
131.5
135.7
124.2
125.5
133.6
131.5
139.7
135.5
140.9
144.9
210.6
1.65%
1.77%
14
Revenue
€246.5M
4.12%
1.00×
Cost of revenue
€144.7M
4.10%
1.00×
Operating expenses
€45.34M
3.96%
0.98×
Goodwill & intangibles
18.85%
Cash and investments
18.24%