56.16
Revenue€M
51.43
51.16
51.14
50.39
49.78
50.26
50.51
50.58
52.24
51.96
59.01
0.86%
(0.04%)
34
2.30
Revenue growth%
13.01
14.13
13.98
12.39
9.68
7.70
7.06
8.94
7.41
9.90
23.39
7.70
9.79
57
9.76
Gross margin%
9.08
10.55
12.80
14.65
13.65
15.57
14.04
14.17
12.53
12.76
9.81
14.04
13.22
78
7.12
Operating margin%
15.49
14.60
16.55
13.71
15.71
15.27
15.26
13.41
11.71
11.29
27.38
13.41
14.93
11
18.53
Net margin%
23.79
21.23
20.68
21.24
20.25
19.66
18.60
15.86
16.04
18.11
15.21
18.11
19.96
76
37.24
P/E ratio (avg)x
30.04
30.48
32.08
27.84
28.67
31.24
33.59
33.83
33.59
30.39
7.644
33.59
30.86
8
10.03
EV/EBITx
27.05
25.41
26.10
28.29
28.36
30.47
28.74
26.10
23.32
23.98
6.354
26.10
26.58
95
6.79
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.69
3.25
3.75
2.65
4.40
18.34
3.25
0.55
95
9.87
FCF margin%
30.02
27.57
28.91
31.51
30.43
29.46
31.95
34.72
37.63
37.14
14.45
34.72
30.97
40
0.933
FCF / Net incomex
1.076
1.172
1.325
1.311
1.435
1.581
1.642
1.584
1.674
1.732
0.671
1.642
1.508
9
10.15
ROIC%
10.06
10.18
13.04
13.56
11.04
12.18
13.97
12.08
13.14
12.84
17.27
12.84
12.51
91
29.48
Return on equity%
28.05
27.60
27.88
29.25
27.78
29.60
29.94
27.18
29.11
31.34
20.62
29.60
28.58
76
16.47
Return on assets%
25.52
25.19
23.78
22.12
23.86
20.93
19.48
19.10
16.60
17.88
7.70
19.10
21.52
58
0.03
EPS€
0.09
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.08
0.08
0.03
(0.17%)
(1.55%)
—
4.01
EPS growth%
0.40
1.45
0.40
0.78
3.63
2.12
1.08
3.86
1.67
2.64
2.75
2.12
1.56
15
0.12
Bookvalue per sh€
0.14
0.15
0.14
0.14
0.15
0.14
0.14
0.13
0.13
0.13
0.08
(3.35%)
0.10%
—
0.02
FCF per share€
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.08
0.11
0.49%
2.69%
—
0.12
Dividend per sh€
0.14
0.15
0.17
0.18
0.17
0.15
0.14
0.15
0.14
0.14
0.14
(4.00%)
(0.25%)
—
3.39
Div yield (avg)%
17.89
17.52
19.08
16.66
18.87
19.53
17.95
17.81
18.57
20.36
25.15
18.57
18.26
18
29.97
Payout ratio%
0.40
0.40
0.40
3.28
2.49
5.43
2.77
1.01
0.40
1.85
15.30
1.85
1.43
38
143.5
Shares (diluted)M
214.0
206.3
191.0
192.7
192.7
176.5
178.0
180.9
179.3
164.7
141.9
(3.08%)
(1.38%)
12
24.47
Buyback yield%
18.28
15.40
15.24
12.49
9.90
12.57
15.03
14.94
14.87
11.88
16.84
14.87
14.91
5
0.465
D/E ratiox
1.247
1.407
1.637
1.609
1.643
1.807
1.899
2.089
2.250
2.244
0.994
2.089
1.725
82
4.017
Enterprise value€M
15.29
16.94
19.23
20.30
21.72
23.32
23.53
25.99
25.63
25.38
23.86
3.16%
4.52%
51
36.60
LT debt€M
53.01
61.72
69.18
78.78
91.03
98.43
111.6
113.0
111.4
110.0
7.914
3.85%
7.08%
10
Revenue
€51.96M
(0.04%)
1.00×
Cost of revenue
€31.32M
(0.12%)
0.99×
Operating expenses
€6.396M
(0.01%)
1.00×
Cash and investments
14.97%