12.57
Revenue€M
11.23
11.73
12.35
13.01
13.39
14.33
15.03
16.06
17.20
17.66
13.73
5.69%
4.97%
47
22.25
Revenue growth%
13.75
16.20
17.10
17.83
14.95
15.89
13.68
12.00
13.90
16.55
24.46
13.90
15.42
77
10.91
Gross margin%
18.05
18.85
18.71
18.69
20.85
22.01
20.43
22.99
22.14
21.65
5.95
22.01
20.64
95
2.95
Operating margin%
4.15
6.93
7.89
9.13
6.89
6.43
3.66
5.13
3.94
2.18
20.27
3.94
5.78
53
6.79
Net margin%
14.14
17.09
18.33
17.99
16.38
15.51
16.78
15.96
17.61
16.48
19.11
16.48
16.63
18
33.47
P/E ratio (avg)x
12.26
13.16
14.15
12.24
11.95
11.49
12.38
11.32
9.996
9.922
27.30
11.32
12.10
85
31.00
EV/EBITx
44.27
41.84
42.16
44.24
45.74
50.88
57.50
65.13
63.98
67.33
34.16
63.98
48.31
11
22.62
FCF yield (avg)%
18.40
16.62
15.89
16.30
13.34
13.15
12.00
12.47
12.02
9.37
17.99
12.02
13.24
38
9.67
FCF margin%
0.65
0.40
0.40
0.40
0.40
2.82
1.92
2.11
1.45
2.06
9.86
2.06
1.05
22
1.576
FCF / Net incomex
1.438
1.574
1.776
1.755
1.818
2.088
2.206
2.393
2.346
2.265
1.222
2.265
1.953
61
19.73
ROIC%
22.58
21.89
19.64
19.65
19.92
21.84
23.33
22.41
24.86
27.84
2.02
23.33
22.15
85
9.90
Return on equity%
3.08
0.87
0.40
3.39
1.86
2.47
1.69
2.89
0.40
1.92
6.53
1.92
1.89
66
21.58
Return on assets%
15.78
18.73
16.12
18.34
17.66
17.03
19.16
22.12
24.03
26.28
5.09
22.12
18.54
78
0.13
EPS€
0.21
0.23
0.25
0.27
0.30
0.28
0.31
0.31
0.36
0.34
0.14
2.40%
5.78%
—
13.59
EPS growth%
7.99
6.40
3.72
3.22
0.64
0.87
0.40
0.40
0.40
2.26
28.69
0.40
1.56
61
0.24
Bookvalue per sh€
0.12
0.11
0.12
0.10
0.09
0.09
0.08
0.08
0.08
0.08
0.29
(2.85%)
(3.38%)
—
0.27
FCF per share€
0.25
0.25
0.29
0.34
0.39
0.42
0.41
0.40
0.45
0.43
0.31
2.04%
5.66%
—
0.29
Dividend per sh€
0.19
0.21
0.25
0.26
0.27
0.32
0.36
0.42
0.42
0.50
0.31
13.23%
11.51%
—
19.49
Div yield (avg)%
22.48
25.25
24.55
24.80
25.79
26.66
28.99
28.09
27.11
28.78
5.60
28.09
26.22
64
11.50
Payout ratio%
24.37
27.04
24.50
23.81
24.35
26.35
24.02
22.62
20.70
20.23
2.49
22.62
24.19
52
41.32
Shares (diluted)M
52.57
57.12
60.34
65.29
72.19
78.05
74.23
84.20
93.05
102.3
39.13
7.22%
8.30%
54
9.94
Buyback yield%
18.29
18.87
21.16
19.45
20.35
22.93
23.30
24.99
25.55
23.05
13.63
23.30
22.05
86
1.038
D/E ratiox
0.727
0.664
0.715
0.700
0.748
0.708
0.813
0.775
0.851
0.835
1.217
0.813
0.738
69
10.26
Enterprise value€M
16.57
17.12
14.44
13.50
13.45
12.56
12.38
11.82
12.01
11.55
10.64
(3.00%)
(3.45%)
91
18.71
LT debt€M
3.414
3.341
3.189
2.910
2.643
2.600
2.901
2.999
2.887
2.930
20.73
2.08%
(1.49%)
58
Revenue
€17.66M
4.97%
1.00×
Cost of revenue
€10.65M
4.74%
0.98×
Operating expenses
€2.253M
6.26%
1.13×
Property and equipment
14.95%
Spread over hurdle
(4.12%)