2.986
Revenue€M
13.78
14.37
15.24
16.05
17.01
18.21
19.75
21.46
23.04
24.91
3.246
7.93%
6.66%
81
9.05
Revenue growth%
20.24
19.70
20.12
19.99
19.62
17.63
20.15
21.31
18.37
19.32
8.68
19.32
19.84
23
7.20
Gross margin%
33.11
34.51
36.95
36.72
36.48
36.99
38.17
38.63
38.03
39.82
10.26
38.17
36.97
92
18.29
Operating margin%
12.35
14.47
11.58
10.37
8.62
6.37
8.10
9.94
11.96
10.78
21.60
9.94
10.57
74
8.20
Net margin%
19.45
18.47
17.00
19.85
18.14
19.92
17.58
19.11
21.05
23.33
13.10
19.92
19.28
93
34.61
P/E ratio (avg)x
11.26
9.700
9.909
10.02
8.491
8.242
6.958
6.397
5.416
5.317
28.73
6.397
8.367
25
18.49
EV/EBITx
37.03
40.13
44.25
44.04
46.52
47.63
52.19
56.45
52.90
53.28
33.34
52.90
47.07
18
29.90
FCF yield (avg)%
0.40
2.96
1.34
2.73
3.18
0.64
3.15
2.49
0.55
0.40
7.91
0.64
1.91
28
24.10
FCF margin%
12.14
11.04
9.33
7.64
8.20
5.65
6.08
4.73
6.51
6.41
10.39
6.08
7.07
59
1.423
FCF / Net incomex
0.650
0.610
0.606
0.561
0.518
0.496
0.503
0.550
0.500
0.448
0.876
0.500
0.534
82
16.48
ROIC%
0.40
1.69
2.12
0.58
1.50
1.13
3.25
5.64
4.87
3.69
25.20
3.69
1.91
88
6.01
Return on equity%
16.68
18.81
18.02
17.88
20.73
22.30
20.92
20.41
20.60
23.30
26.07
20.92
20.51
92
8.57
Return on assets%
7.44
6.66
5.72
5.96
6.87
6.37
6.14
5.61
7.08
5.41
11.22
6.14
6.26
16
0.14
EPS€
0.24
0.28
0.31
0.34
0.38
0.39
0.43
0.49
0.50
0.52
0.15
6.79%
8.15%
—
28.63
EPS growth%
4.47
6.74
4.12
6.20
5.48
6.57
4.02
1.45
1.79
4.56
26.44
4.02
4.52
80
0.30
Bookvalue per sh€
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.05
0.06
0.04
(3.30%)
(1.80%)
—
0.31
FCF per share€
0.23
0.20
0.20
0.20
0.19
0.19
0.21
0.19
0.20
0.18
0.23
(0.99%)
(3.73%)
—
0.19
Dividend per sh€
0.40
0.43
0.49
0.56
0.58
0.56
0.57
0.56
0.58
0.68
0.09
3.14%
5.25%
—
24.10
Div yield (avg)%
31.53
29.53
30.80
32.26
29.32
32.06
31.64
29.34
32.07
32.62
28.78
32.06
31.59
92
16.48
Payout ratio%
21.48
22.29
25.21
24.36
23.38
25.12
27.28
29.73
28.09
26.76
9.37
27.28
25.17
61
49.56
Shares (diluted)M
74.89
70.08
65.28
65.41
61.59
64.38
61.41
69.34
70.62
80.74
50.81
5.56%
1.28%
65
6.89
Buyback yield%
25.44
23.17
22.24
25.08
24.49
22.33
25.17
27.79
28.33
29.72
27.95
27.79
25.13
19
0.704
D/E ratiox
1.655
1.764
1.989
2.141
2.213
2.235
2.473
2.401
2.607
2.996
1.419
2.473
2.224
20
6.407
Enterprise value€M
0.888
0.916
0.996
0.946
0.891
1.001
1.072
0.999
1.080
1.157
3.966
5.36%
3.64%
74
13.45
LT debt€M
8.294
8.322
7.393
7.355
7.026
6.568
6.669
5.872
5.377
4.747
11.55
(7.54%)
(6.48%)
36
Revenue
€24.91M
6.66%
1.00×
Cost of revenue
€16.89M
6.82%
1.01×
Operating expenses
€4.095M
6.52%
0.99×
Goodwill & intangibles
18.40%