25.16
Revenue€M
34.35
37.74
41.93
44.85
49.12
54.04
59.87
64.78
69.15
74.96
26.59
8.82%
8.98%
9
14.45
Revenue growth%
26.19
26.98
29.46
26.73
23.92
21.06
20.74
19.58
21.80
19.92
27.08
20.74
22.86
58
8.91
Gross margin%
35.68
38.39
38.91
38.26
40.40
42.49
43.57
46.41
46.86
44.27
6.26
44.27
41.45
78
23.09
Operating margin%
5.18
3.73
0.81
2.57
4.61
4.78
2.28
3.65
1.68
0.40
22.53
2.28
3.11
70
4.01
Net margin%
11.52
8.92
6.96
9.62
7.53
8.49
5.92
5.13
2.28
4.63
10.14
5.13
7.24
76
10.40
P/E ratio (avg)x
42.29
45.72
49.23
54.39
54.24
60.70
64.37
65.39
67.65
67.33
31.02
65.39
57.54
51
22.68
EV/EBITx
16.08
13.89
12.31
11.06
11.48
11.85
11.59
10.89
10.76
9.816
23.85
10.89
11.54
50
16.55
FCF yield (avg)%
15.44
18.37
15.39
13.79
15.50
13.39
10.57
8.98
10.72
8.25
19.59
10.57
13.59
13
28.39
FCF margin%
3.17
1.20
1.41
0.40
0.40
0.40
2.84
5.20
5.83
6.43
29.02
5.20
2.13
26
0.824
FCF / Net incomex
3.124
3.522
4.090
4.399
4.428
5.275
6.237
7.197
8.414
8.892
0.587
7.197
4.852
37
20.15
ROIC%
21.73
19.30
19.30
17.97
17.87
18.56
20.20
18.56
21.52
22.26
9.97
20.20
19.30
6
10.00
Return on equity%
22.08
24.37
26.95
26.82
26.36
26.06
28.64
28.48
25.83
27.35
14.52
27.35
26.59
77
21.92
Return on assets%
7.98
7.25
8.72
8.92
8.89
9.66
8.30
7.77
4.89
6.25
14.99
7.77
8.14
50
0.18
EPS€
0.49
0.54
0.52
0.58
0.60
0.66
0.72
0.71
0.75
0.78
0.20
5.46%
4.20%
—
8.36
EPS growth%
25.43
24.28
27.10
27.13
28.41
27.14
25.52
28.04
26.34
25.31
29.98
26.34
26.72
45
0.44
Bookvalue per sh€
1.21
1.39
1.62
1.60
1.60
1.74
1.73
1.81
2.05
2.36
0.83
8.08%
6.83%
—
0.66
FCF per share€
0.21
0.21
0.24
0.24
0.26
0.27
0.29
0.33
0.33
0.35
0.47
5.98%
6.94%
—
0.93
Dividend per sh€
0.86
0.79
0.84
0.92
0.89
0.86
0.84
0.94
0.89
0.86
1.22
(0.76%)
(0.29%)
—
9.06
Div yield (avg)%
30.60
30.16
30.66
29.09
31.85
29.56
31.68
31.02
33.37
32.48
2.05
31.68
30.84
62
24.13
Payout ratio%
13.63
10.98
11.44
14.26
13.50
11.83
14.06
12.61
11.07
9.68
12.38
11.83
12.22
94
43.03
Shares (diluted)M
59.76
57.39
66.84
71.08
71.79
83.46
88.52
85.36
93.65
90.13
44.69
4.66%
4.02%
8
23.08
Buyback yield%
26.14
28.11
30.31
29.29
27.56
28.67
28.43
30.94
30.41
32.69
11.04
30.41
28.98
14
0.378
D/E ratiox
0.866
0.822
0.868
0.898
0.816
0.851
0.814
0.890
0.808
0.800
1.111
0.814
0.837
65
79.57
Enterprise value€M
58.28
63.25
58.57
56.08
52.66
57.83
54.24
55.23
53.81
53.87
53.44
0.45%
(1.68%)
51
79.46
LT debt€M
64.99
63.81
65.53
62.30
60.44
60.50
55.30
51.91
55.90
59.37
65.57
(0.35%)
(0.68%)
14
Revenue
€74.96M
8.98%
1.00×
Cost of revenue
€39.55M
8.99%
1.00×
Operating expenses
€9.478M
9.10%
1.01×
Property and equipment
18.24%
Return on capital
115.29%
Spread over hurdle
108.04%