10.65
Revenue€M
11.51
11.92
12.49
12.84
12.98
13.48
13.63
14.29
14.54
15.05
11.32
3.01%
2.98%
64
22.40
Revenue growth%
18.90
17.40
19.72
17.76
14.87
12.52
11.12
10.12
11.88
11.36
4.44
11.36
13.70
55
10.04
Gross margin%
19.21
17.88
18.27
17.96
17.96
16.63
16.20
15.47
18.03
15.13
5.42
16.20
17.92
23
15.27
Operating margin%
0.52
0.40
1.28
0.40
0.40
3.11
0.64
0.40
2.19
2.63
12.07
2.19
0.58
82
4.06
Net margin%
10.54
13.16
15.35
15.31
15.65
17.79
16.90
18.53
18.87
16.58
10.16
17.79
16.11
90
20.96
P/E ratio (avg)x
29.38
29.56
31.02
32.97
35.05
34.94
35.38
38.30
44.91
53.43
14.63
38.30
34.99
42
25.99
EV/EBITx
25.08
26.96
23.65
22.58
24.19
24.20
25.16
23.47
25.22
25.88
8.900
25.16
24.64
69
2.67
FCF yield (avg)%
16.85
14.63
17.49
16.91
17.82
20.29
21.87
19.26
19.98
19.64
22.88
19.98
18.54
79
12.67
FCF margin%
11.03
12.64
14.88
15.51
14.67
13.09
10.55
10.43
9.08
10.91
18.69
10.55
11.83
46
1.517
FCF / Net incomex
1.080
1.158
1.222
1.161
1.256
1.405
1.547
1.446
1.532
1.591
1.277
1.532
1.330
30
24.88
ROIC%
12.70
13.39
15.12
15.62
15.33
16.76
15.28
12.62
10.69
9.17
29.49
12.62
14.25
11
21.61
Return on equity%
10.05
7.31
6.82
4.23
5.32
3.71
5.66
2.70
1.77
1.35
6.60
2.70
4.78
67
20.72
Return on assets%
26.47
27.20
26.95
29.42
28.13
30.20
32.13
29.71
32.13
30.86
18.21
30.86
29.56
13
0.19
EPS€
0.21
0.21
0.22
0.25
0.24
0.27
0.28
0.32
0.37
0.36
0.20
7.89%
7.35%
—
27.10
EPS growth%
0.40
0.40
0.40
2.92
1.02
2.28
3.39
1.28
3.67
3.40
7.23
3.39
1.78
17
0.15
Bookvalue per sh€
0.14
0.16
0.17
0.16
0.17
0.16
0.16
0.15
0.13
0.13
0.11
(5.52%)
(1.52%)
—
0.12
FCF per share€
0.13
0.15
0.16
0.19
0.18
0.19
0.21
0.24
0.24
0.28
0.11
9.00%
7.23%
—
0.05
Dividend per sh€
0.10
0.09
0.09
0.09
0.10
0.10
0.11
0.10
0.09
0.10
0.04
1.70%
1.19%
—
10.10
Div yield (avg)%
9.87
9.28
7.79
6.70
9.63
11.15
13.39
15.54
14.72
17.13
15.66
14.72
10.51
26
25.84
Payout ratio%
24.19
21.96
23.17
24.40
21.66
23.93
26.47
25.83
26.67
27.32
16.25
26.47
24.30
36
27.03
Shares (diluted)M
22.20
23.59
21.31
18.96
16.76
15.49
16.75
15.92
14.30
15.24
26.40
(1.88%)
(4.23%)
78
4.45
Buyback yield%
11.36
9.77
6.90
9.52
11.87
12.23
13.49
11.24
8.67
9.61
24.63
11.24
10.50
16
0.268
D/E ratiox
0.653
0.788
0.798
0.911
1.017
1.086
1.153
1.187
1.400
1.487
0.619
1.187
1.051
59
6.746
Enterprise value€M
5.284
4.758
4.616
4.631
4.895
5.075
5.336
4.895
4.337
4.264
10.67
(2.72%)
(3.40%)
41
11.90
LT debt€M
4.292
4.163
4.152
4.121
4.502
5.174
5.101
5.019
4.942
5.635
10.06
4.60%
2.70%
51
Revenue
€15.05M
2.98%
1.00×
Cost of revenue
€9.997M
3.16%
1.02×
Operating expenses
€1.411M
1.99%
0.91×
Property and equipment
17.88%
Goodwill & intangibles
16.93%