6.073
Revenue€M
10.12
10.79
11.90
13.04
14.26
15.29
16.71
17.83
19.38
21.49
6.635
8.55%
8.77%
30
22.07
Revenue growth%
20.33
19.80
22.39
21.78
21.92
20.09
20.85
18.82
16.41
14.64
4.73
18.82
20.21
67
3.21
Gross margin%
27.96
28.44
30.20
27.80
27.29
28.08
27.05
30.03
32.64
34.42
22.21
30.03
28.26
64
15.64
Operating margin%
31.32
33.35
35.23
36.38
38.24
36.77
34.03
33.76
33.85
35.92
16.07
34.03
34.63
85
9.78
Net margin%
0.42
1.07
3.06
1.77
0.40
0.40
0.40
1.95
2.02
0.40
6.15
0.40
0.74
88
20.07
P/E ratio (avg)x
33.82
32.99
37.52
38.26
43.59
49.50
54.64
59.37
64.36
63.09
30.45
59.37
46.54
11
34.93
EV/EBITx
21.85
20.46
21.56
21.35
22.05
21.07
19.66
18.63
17.59
17.65
19.19
18.63
20.77
44
13.62
FCF yield (avg)%
16.75
16.18
17.54
16.69
17.26
20.02
21.60
24.23
25.48
27.16
29.30
24.23
18.78
32
26.83
FCF margin%
12.42
13.05
14.16
15.84
13.60
14.56
14.16
12.50
15.14
12.60
5.14
14.16
13.88
41
0.271
FCF / Net incomex
1.937
1.879
2.067
2.248
2.590
2.547
2.514
2.369
2.696
2.969
0.277
2.547
2.441
43
4.17
ROIC%
0.40
0.40
0.40
1.68
2.31
0.40
2.79
2.15
1.47
3.31
15.68
2.15
1.57
59
15.15
Return on equity%
13.10
11.97
11.15
9.56
11.69
8.88
10.01
12.46
9.90
10.09
25.18
10.01
10.62
32
7.34
Return on assets%
15.77
15.18
14.75
12.76
15.74
15.54
17.91
16.47
19.40
19.13
4.90
17.91
15.75
18
0.07
EPS€
0.23
0.26
0.27
0.25
0.28
0.31
0.30
0.32
0.36
0.36
0.08
4.68%
3.99%
—
11.52
EPS growth%
8.36
9.38
7.90
5.80
2.97
5.94
4.89
5.97
7.67
8.07
17.93
5.97
6.82
30
0.05
Bookvalue per sh€
0.10
0.10
0.11
0.11
0.12
0.11
0.10
0.11
0.11
0.11
0.21
(1.91%)
1.17%
—
0.18
FCF per share€
0.14
0.15
0.16
0.15
0.15
0.15
0.15
0.17
0.16
0.16
0.07
1.80%
1.38%
—
0.05
Dividend per sh€
0.16
0.16
0.17
0.16
0.17
0.18
0.19
0.19
0.20
0.21
0.21
3.73%
3.35%
—
23.99
Div yield (avg)%
15.82
15.14
13.42
13.13
11.78
9.17
6.20
9.19
6.51
8.11
8.30
8.11
10.49
87
17.22
Payout ratio%
4.13
3.47
2.96
0.40
2.11
0.40
0.88
1.46
0.40
0.40
26.92
0.40
1.17
49
45.06
Shares (diluted)M
50.90
47.22
44.86
42.99
44.54
40.67
37.33
34.14
32.99
34.79
46.01
(4.82%)
(3.34%)
71
16.78
Buyback yield%
10.10
9.57
7.37
9.63
7.65
9.23
6.75
7.36
6.65
8.12
8.69
7.36
7.88
79
0.423
D/E ratiox
0.470
0.408
0.400
0.362
0.391
0.420
0.383
0.400
0.377
0.323
0.525
0.383
0.396
73
3.637
Enterprise value€M
7.946
7.194
7.356
6.671
7.057
6.873
7.192
7.121
7.398
7.188
18.90
0.37%
0.09%
88
6.185
LT debt€M
5.633
6.005
6.328
6.444
5.864
5.680
5.456
6.037
6.584
7.189
11.68
4.16%
2.15%
72
Revenue
€21.49M
8.77%
1.00×
Cost of revenue
€14.82M
8.77%
1.00×
Operating expenses
€2.724M
8.34%
0.96×