28.28
Revenue€M
22.67
24.27
25.98
26.78
28.45
30.60
31.68
32.94
33.95
35.32
29.56
4.42%
4.89%
59
2.11
Revenue growth%
4.63
6.87
7.27
9.37
8.12
7.87
8.25
11.02
11.19
9.61
3.23
9.61
8.19
60
27.28
Gross margin%
12.69
11.19
14.00
13.65
14.26
14.24
15.26
14.10
16.01
13.96
3.86
14.24
14.05
95
29.00
Operating margin%
8.36
9.35
10.85
8.66
9.60
8.15
10.73
9.63
7.06
5.83
3.94
8.15
9.00
40
20.47
Net margin%
33.65
31.80
31.24
30.30
28.06
28.69
31.31
31.09
32.95
33.84
10.97
31.31
31.28
14
11.90
P/E ratio (avg)x
14.88
14.11
12.64
11.26
10.57
9.877
9.743
9.550
9.050
7.961
16.87
9.550
10.22
74
29.81
EV/EBITx
39.04
41.41
40.11
38.98
38.06
41.33
48.82
50.50
55.96
61.88
8.657
50.50
41.37
23
11.18
FCF yield (avg)%
18.15
17.38
15.42
17.33
18.20
16.84
19.24
19.31
17.80
17.33
12.86
17.80
17.59
45
9.01
FCF margin%
13.26
15.32
15.25
17.27
17.00
17.37
18.17
18.39
18.57
17.34
17.07
18.17
17.30
50
0.922
FCF / Net incomex
1.366
1.536
1.536
1.523
1.523
1.658
1.794
1.971
2.201
2.431
1.548
1.971
1.597
11
18.92
ROIC%
18.34
18.29
19.02
20.10
19.49
20.09
19.03
21.61
24.28
21.47
9.93
21.47
19.79
75
15.30
Return on equity%
14.60
15.97
14.95
13.97
11.00
10.26
10.64
7.85
9.61
10.18
23.57
10.18
10.82
45
9.15
Return on assets%
21.90
24.54
22.73
25.59
22.97
24.31
25.91
24.88
22.66
22.95
13.30
24.31
23.64
73
0.24
EPS€
0.35
0.36
0.42
0.44
0.44
0.51
0.58
0.64
0.73
0.77
0.25
11.70%
7.74%
—
12.12
EPS growth%
4.43
2.74
5.74
3.75
2.25
0.40
0.67
0.40
0.40
0.40
12.36
0.40
1.46
53
0.47
Bookvalue per sh€
0.62
0.67
0.71
0.84
0.84
0.98
1.00
1.17
1.41
1.58
0.42
13.40%
11.67%
—
0.42
FCF per share€
0.62
0.70
0.84
0.91
0.98
1.17
1.24
1.43
1.42
1.49
0.17
8.63%
10.98%
—
0.26
Dividend per sh€
0.11
0.12
0.11
0.10
0.10
0.09
0.08
0.08
0.08
0.07
0.08
(6.00%)
(4.08%)
—
5.06
Div yield (avg)%
3.14
2.49
3.70
4.03
1.18
3.55
2.46
2.28
2.05
1.78
3.47
2.28
2.47
27
15.45
Payout ratio%
20.27
17.96
18.36
20.10
21.23
21.60
19.53
20.85
23.85
23.23
5.11
21.60
20.56
48
38.20
Shares (diluted)M
52.70
53.47
51.08
56.30
55.73
55.64
62.86
59.42
55.32
61.81
37.32
2.09%
1.99%
73
20.15
Buyback yield%
7.30
6.60
8.38
9.33
7.06
9.77
12.14
12.39
11.10
9.01
10.76
11.10
9.17
78
1.285
D/E ratiox
1.269
1.423
1.543
1.647
1.814
1.740
1.730
1.712
1.846
1.664
0.855
1.730
1.688
32
20.62
Enterprise value€M
19.80
18.86
22.27
23.84
24.62
27.74
32.70
31.19
32.42
34.38
24.95
6.91%
5.92%
29
23.43
LT debt€M
30.22
34.06
36.72
39.90
42.30
45.95
48.03
44.33
43.72
46.29
3.532
1.82%
5.27%
44
Revenue
€35.32M
4.89%
1.00×
Cost of revenue
€19.15M
4.78%
0.99×
Operating expenses
€6.948M
4.41%
0.96×
Cash and investments
17.03%
Goodwill & intangibles
15.78%
Property and equipment
15.01%
Spread over hurdle
13.41%