0.885
Revenue€M
9.718
9.925
10.07
10.26
10.65
11.09
11.29
11.77
12.15
12.29
0.910
2.91%
2.81%
10
19.32
Revenue growth%
18.05
15.10
15.83
15.88
13.50
13.43
12.58
11.18
13.82
13.58
4.13
13.43
13.70
72
18.35
Gross margin%
8.37
11.17
11.98
10.55
12.30
10.75
12.43
14.58
14.97
15.00
15.32
14.58
12.14
15
24.10
Operating margin%
0.40
1.51
1.93
4.64
7.27
7.47
9.68
9.36
9.35
7.61
12.26
9.35
7.37
82
5.61
Net margin%
9.25
7.78
5.73
8.05
7.44
6.12
3.93
3.87
3.87
0.87
27.46
3.87
5.92
8
8.396
P/E ratio (avg)x
42.11
41.75
46.18
50.86
58.31
63.51
65.26
67.79
68.60
69.01
32.53
67.79
60.91
89
9.029
EV/EBITx
37.47
34.58
37.35
32.04
30.90
33.86
31.86
30.29
27.34
28.51
29.90
30.29
31.95
44
29.06
FCF yield (avg)%
12.45
10.47
8.53
10.82
7.88
6.69
9.51
9.99
10.99
12.05
23.39
9.99
10.23
37
28.17
FCF margin%
22.17
20.88
23.50
26.04
27.39
28.90
29.70
28.35
25.80
25.25
19.90
28.35
25.92
43
0.960
FCF / Net incomex
0.590
0.564
0.640
0.738
0.812
0.813
0.891
0.877
0.890
1.038
1.671
0.890
0.813
17
12.74
ROIC%
7.41
7.16
6.61
5.90
5.81
7.98
6.27
4.06
5.11
7.40
29.27
6.27
6.44
82
26.09
Return on equity%
18.78
17.33
17.89
16.74
16.16
15.39
17.62
17.60
16.09
15.77
11.88
16.09
17.04
49
13.21
Return on assets%
12.63
9.68
8.35
6.10
6.03
6.32
7.89
6.54
4.74
6.27
5.31
6.32
6.43
28
0.71
EPS€
0.22
0.24
0.22
0.24
0.21
0.19
0.17
0.18
0.16
0.14
0.76
(7.78%)
(5.22%)
—
25.83
EPS growth%
21.27
22.66
25.31
26.97
26.15
27.38
28.14
28.50
30.64
30.83
3.02
28.50
27.17
35
1.58
Bookvalue per sh€
1.07
1.27
1.36
1.45
1.59
1.53
1.65
1.61
1.79
1.75
0.24
1.95%
6.11%
—
0.57
FCF per share€
1.36
1.33
1.56
1.87
2.20
2.28
2.19
2.19
2.40
2.80
0.31
4.98%
8.86%
—
0.23
Dividend per sh€
0.78
0.82
0.74
0.69
0.77
0.82
0.82
0.77
0.73
0.71
0.53
(1.62%)
(1.89%)
—
14.50
Div yield (avg)%
0.40
3.13
5.12
4.38
6.79
6.50
6.63
9.32
7.82
6.75
15.59
6.75
6.56
45
11.83
Payout ratio%
3.30
2.67
2.83
2.46
4.50
5.07
5.67
8.52
5.89
3.24
2.35
5.67
3.90
55
3.568
Shares (diluted)M
5.492
5.350
5.361
5.444
6.309
7.443
8.461
10.05
10.12
12.06
3.546
13.83%
9.70%
16
6.20
Buyback yield%
21.56
20.65
19.99
17.81
18.05
20.57
18.27
19.50
19.40
22.12
12.44
19.50
19.74
88
1.324
D/E ratiox
1.678
1.655
1.587
1.751
1.988
2.246
2.589
2.758
2.786
3.063
1.504
2.758
2.117
7
6.647
Enterprise value€M
5.304
5.216
5.551
6.022
6.758
6.427
7.258
7.301
6.829
7.487
5.874
2.07%
3.97%
37
9.291
LT debt€M
5.712
5.630
5.534
5.903
6.684
6.226
6.331
5.874
6.751
7.714
3.302
2.91%
4.10%
88
Revenue
€12.29M
2.81%
1.00×
Cost of revenue
€6.243M
2.99%
1.02×
Operating expenses
€2.278M
2.74%
0.99×
Goodwill & intangibles
17.20%
Spread over hurdle
30.08%