21.89
Revenue€M
27.50
28.41
28.69
30.02
31.59
32.73
33.24
34.90
35.70
36.06
23.63
2.68%
2.99%
18
3.78
Revenue growth%
3.46
1.20
0.40
1.98
3.06
1.22
0.40
0.40
0.40
0.44
26.96
0.40
0.82
44
10.12
Gross margin%
12.10
12.24
12.72
13.84
15.60
16.06
18.19
20.73
20.57
19.50
15.59
19.50
15.83
40
13.45
Operating margin%
22.38
21.00
23.66
24.36
24.74
26.68
26.71
29.65
30.75
31.85
19.17
29.65
25.71
15
29.26
Net margin%
13.57
15.06
14.60
13.96
14.71
17.48
20.02
18.66
20.23
21.61
11.80
20.02
16.27
77
10.84
P/E ratio (avg)x
19.78
18.74
20.73
24.13
27.60
30.34
35.29
40.82
47.01
47.58
8.069
40.82
28.97
32
9.457
EV/EBITx
49.67
51.17
52.03
50.95
51.25
54.11
58.06
67.28
67.93
65.73
21.10
65.73
53.07
44
13.75
FCF yield (avg)%
1.71
2.20
2.40
2.04
3.17
3.32
5.01
7.55
7.25
6.91
9.93
6.91
3.25
72
17.62
FCF margin%
8.64
7.59
5.27
5.40
3.40
2.35
0.40
1.39
0.40
0.40
23.11
0.40
2.88
25
0.131
FCF / Net incomex
0.984
1.018
1.133
1.166
1.210
1.311
1.221
1.257
1.284
1.314
0.653
1.284
1.216
73
25.97
ROIC%
30.53
32.47
30.05
31.56
31.36
28.59
26.94
25.98
28.84
31.84
7.87
28.59
30.29
63
3.55
Return on equity%
14.55
11.92
10.19
11.72
11.96
11.86
14.53
14.42
12.48
11.20
5.16
12.48
11.94
50
27.30
Return on assets%
18.62
20.84
18.04
19.95
17.68
19.13
19.25
16.92
16.85
15.06
29.40
16.92
18.33
35
0.05
EPS€
0.19
0.21
0.24
0.27
0.32
0.34
0.38
0.41
0.45
0.49
0.05
8.87%
10.67%
—
14.13
EPS growth%
28.20
26.01
24.94
24.11
23.24
21.49
21.75
22.45
20.84
17.90
27.70
21.49
22.85
51
0.17
Bookvalue per sh€
0.08
0.09
0.10
0.11
0.13
0.15
0.16
0.17
0.20
0.20
0.05
8.49%
9.80%
—
0.10
FCF per share€
0.13
0.13
0.14
0.15
0.16
0.16
0.16
0.16
0.18
0.19
0.11
3.59%
4.09%
—
0.12
Dividend per sh€
0.16
0.16
0.16
0.18
0.18
0.19
0.18
0.18
0.16
0.18
0.06
0.35%
1.65%
—
16.62
Div yield (avg)%
12.33
15.19
15.00
17.66
18.89
18.27
20.42
23.10
21.69
24.42
16.51
21.69
18.58
55
26.54
Payout ratio%
18.82
21.35
21.70
19.00
20.85
20.80
20.96
19.22
17.94
16.23
2.87
19.22
20.01
9
85.15
Shares (diluted)M
72.07
80.26
84.69
88.00
87.70
89.37
95.50
97.78
91.03
99.26
85.35
2.51%
3.26%
34
6.26
Buyback yield%
30.71
32.50
33.58
34.56
34.86
33.15
34.28
35.02
35.10
32.90
20.95
34.28
33.93
76
1.398
D/E ratiox
1.571
1.691
1.624
1.596
1.674
1.769
1.878
2.068
2.208
2.442
1.067
2.068
1.730
84
23.76
Enterprise value€M
17.26
18.41
18.76
19.37
21.16
18.54
16.33
17.96
18.99
17.45
12.90
(3.77%)
0.64%
94
32.45
LT debt€M
47.65
54.04
59.57
60.51
58.18
67.90
78.50
84.23
88.40
94.27
6.790
10.14%
8.02%
53
Revenue
€36.06M
2.99%
1.00×
Cost of revenue
€17.45M
2.88%
0.99×
Operating expenses
€7.321M
3.18%
1.02×
Spread over hurdle
46.70%