0.533
Revenue€M
0.230
0.244
0.265
0.279
0.298
0.328
0.362
0.387
0.409
0.438
0.589
8.02%
7.26%
8
20.61
Revenue growth%
5.72
6.79
5.29
2.71
3.21
2.03
3.44
2.53
1.67
0.40
7.59
2.03
2.96
33
7.45
Gross margin%
13.62
14.61
12.93
13.94
11.75
10.19
12.75
14.53
13.52
14.84
19.08
13.52
13.57
11
19.77
Operating margin%
6.08
4.26
6.49
8.32
8.68
8.86
8.35
7.31
7.05
8.06
17.76
8.06
7.68
90
8.51
Net margin%
2.13
2.35
2.27
1.31
1.27
1.00
2.74
4.15
1.66
0.40
18.07
1.66
1.90
60
19.48
P/E ratio (avg)x
24.72
25.92
27.89
25.85
27.63
27.83
28.92
29.11
32.14
34.80
13.00
29.11
27.86
30
17.66
EV/EBITx
52.88
62.67
71.02
84.43
98.79
106.5
114.4
112.1
120.9
137.0
29.53
114.4
102.7
57
25.29
FCF yield (avg)%
11.32
9.94
11.66
14.45
13.14
13.52
12.91
14.81
15.03
17.91
8.24
14.81
13.33
94
10.49
FCF margin%
9.63
9.26
10.88
9.21
11.10
12.56
13.38
15.32
16.08
13.92
14.63
13.92
11.83
26
1.547
FCF / Net incomex
1.265
1.197
1.272
1.326
1.249
1.302
1.271
1.420
1.486
1.597
1.598
1.420
1.287
84
6.95
ROIC%
15.18
17.55
17.22
16.30
18.06
15.08
15.58
16.27
14.97
14.10
8.74
15.08
15.92
17
28.56
Return on equity%
13.70
12.80
13.05
11.52
11.82
12.61
10.16
10.71
12.54
11.90
9.56
11.90
12.22
64
12.31
Return on assets%
13.34
10.91
9.72
10.72
11.65
10.72
7.76
8.20
8.21
8.38
7.91
8.21
10.22
5
0.02
EPS€
0.12
0.13
0.13
0.14
0.15
0.15
0.14
0.15
0.17
0.16
0.02
1.88%
4.23%
—
27.68
EPS growth%
24.34
24.00
25.67
23.08
20.92
22.25
20.35
18.61
16.54
18.12
23.26
18.61
21.59
49
0.05
Bookvalue per sh€
0.15
0.15
0.16
0.15
0.15
0.13
0.15
0.14
0.13
0.13
0.12
(3.47%)
(1.17%)
—
0.13
FCF per share€
0.11
0.10
0.09
0.10
0.10
0.09
0.08
0.08
0.08
0.08
0.05
(4.67%)
(3.32%)
—
0.12
Dividend per sh€
0.13
0.12
0.11
0.12
0.12
0.14
0.15
0.17
0.18
0.18
0.11
7.87%
4.07%
—
20.29
Div yield (avg)%
2.49
0.40
2.55
4.25
5.52
3.30
5.64
4.95
5.00
3.63
17.38
4.95
3.94
83
6.89
Payout ratio%
7.88
10.44
9.53
8.41
8.21
6.29
8.98
6.07
5.21
6.86
8.22
6.29
8.05
42
2.125
Shares (diluted)M
1.853
1.755
1.884
1.945
1.652
1.711
1.760
1.841
1.600
1.724
2.108
0.85%
(0.60%)
82
5.96
Buyback yield%
12.97
11.99
13.83
12.75
12.64
10.50
7.76
8.89
9.09
10.63
14.15
9.09
11.31
64
0.849
D/E ratiox
0.956
0.871
0.798
0.764
0.801
0.738
0.693
0.741
0.664
0.667
1.408
0.693
0.752
41
0.546
Enterprise value€M
0.289
0.278
0.306
0.345
0.355
0.361
0.377
0.376
0.428
0.490
0.473
6.63%
7.13%
80
0.061
LT debt€M
0.416
0.442
0.423
0.456
0.471
0.406
0.415
0.438
0.390
0.367
0.463
(4.88%)
(0.77%)
80
Revenue
€0.438M
7.26%
1.00×
Cost of revenue
€0.201M
6.74%
0.95×
Operating expenses
€0.100M
8.02%
1.07×
Goodwill & intangibles
17.44%
Spread over hurdle
22.11%