5.993
Revenue€M
12.06
12.07
12.19
12.64
13.04
13.36
13.82
14.45
14.48
14.80
6.122
2.57%
2.45%
73
4.07
Revenue growth%
15.09
18.03
19.69
20.78
19.97
19.07
16.59
16.16
16.61
17.87
8.53
16.61
17.95
36
27.87
Gross margin%
10.58
13.30
13.27
11.19
13.51
16.17
18.82
20.84
19.06
20.11
7.46
19.06
14.84
58
12.92
Operating margin%
3.58
3.51
0.87
0.40
0.40
0.40
0.40
0.40
2.23
4.48
23.05
0.40
0.64
81
26.56
Net margin%
18.14
17.69
15.52
15.38
16.76
14.86
13.22
10.65
10.96
13.89
17.88
13.22
15.12
79
7.876
P/E ratio (avg)x
11.87
12.58
13.38
14.50
13.05
12.32
12.98
13.07
11.65
10.94
7.809
12.32
12.78
87
29.73
EV/EBITx
10.48
10.19
11.26
12.62
12.25
11.88
11.68
13.01
14.20
15.33
37.22
13.01
12.06
67
6.59
FCF yield (avg)%
24.81
24.76
21.93
24.85
23.89
23.92
21.85
21.63
23.08
21.41
10.82
21.85
23.49
58
20.05
FCF margin%
4.60
5.82
8.30
7.11
8.34
9.86
12.00
14.60
14.54
17.48
15.64
14.54
9.10
20
1.222
FCF / Net incomex
1.226
1.388
1.330
1.376
1.241
1.409
1.486
1.340
1.293
1.263
0.146
1.340
1.335
9
13.07
ROIC%
31.23
31.75
29.10
31.73
29.65
31.14
30.72
31.12
30.39
27.91
27.64
30.72
30.92
9
19.27
Return on equity%
6.15
6.35
4.76
6.76
6.70
4.90
6.06
7.06
9.50
7.10
28.08
7.06
6.52
21
4.62
Return on assets%
25.52
27.29
25.65
27.45
29.26
31.67
32.85
30.56
32.82
29.94
5.89
31.67
29.60
47
0.15
EPS€
0.29
0.32
0.31
0.36
0.34
0.32
0.31
0.33
0.38
0.39
0.15
2.46%
2.94%
—
12.18
EPS growth%
11.62
10.25
9.65
10.72
9.01
8.54
9.88
8.26
8.71
8.56
10.24
8.56
9.33
21
0.11
Bookvalue per sh€
0.41
0.48
0.49
0.55
0.55
0.63
0.61
0.62
0.72
0.69
0.23
4.39%
6.65%
—
0.22
FCF per share€
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.06
0.06
0.24
(1.68%)
(1.30%)
—
0.19
Dividend per sh€
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.16
(1.23%)
1.33%
—
20.19
Div yield (avg)%
0.40
0.40
0.40
0.40
3.16
4.61
7.41
6.73
9.08
6.24
9.64
6.73
3.89
89
8.45
Payout ratio%
23.41
23.95
26.08
24.46
26.90
29.89
28.01
27.31
29.73
27.41
18.75
28.01
27.11
86
43.11
Shares (diluted)M
53.85
62.69
61.38
69.03
66.14
69.61
69.51
76.30
88.07
84.42
43.08
5.00%
5.96%
54
25.41
Buyback yield%
25.46
26.13
26.87
26.61
25.69
23.48
21.55
22.75
20.99
20.14
8.93
21.55
24.47
77
1.236
D/E ratiox
0.670
0.721
0.685
0.627
0.585
0.624
0.618
0.559
0.549
0.593
1.257
0.593
0.621
81
2.341
Enterprise value€M
13.17
14.06
14.51
15.86
17.19
17.25
17.87
16.37
16.23
15.07
9.313
(2.60%)
1.04%
52
1.513
LT debt€M
3.006
2.788
2.764
2.478
2.693
2.780
2.807
3.115
3.168
3.476
8.856
5.23%
0.79%
70
Revenue
€14.80M
2.45%
1.00×
Cost of revenue
€10.36M
2.45%
1.00×
Operating expenses
€2.250M
2.62%
1.02×
Cash and investments
17.42%
Goodwill & intangibles
14.25%