10.51
Revenue€M
6.624
7.033
7.458
7.767
8.195
8.764
9.293
9.731
10.19
10.84
11.74
5.76%
5.61%
83
14.63
Revenue growth%
9.66
11.36
10.92
12.99
15.88
14.08
12.52
13.22
12.93
10.71
10.85
12.93
12.73
17
11.32
Gross margin%
25.35
27.85
28.64
26.09
23.28
23.67
22.48
20.64
19.72
17.52
16.81
20.64
23.47
13
14.01
Operating margin%
14.87
13.10
13.93
14.48
15.72
16.70
13.92
12.41
11.10
12.58
17.28
12.58
13.93
47
6.13
Net margin%
1.22
0.40
1.86
4.76
2.78
1.56
2.24
0.53
0.82
3.47
18.49
1.56
1.71
71
14.54
P/E ratio (avg)x
31.23
31.20
34.27
37.70
36.47
36.50
34.48
38.11
41.59
42.72
14.67
38.11
36.49
58
17.19
EV/EBITx
28.18
24.39
21.49
22.69
19.94
18.25
17.25
18.59
16.24
14.39
26.50
17.25
19.26
40
9.03
FCF yield (avg)%
8.05
9.23
8.41
7.16
4.70
5.71
6.76
8.11
9.79
9.45
9.88
8.11
8.08
34
2.75
FCF margin%
22.61
20.43
21.45
19.74
18.04
20.99
21.57
19.49
21.47
22.28
22.35
21.47
21.22
30
1.174
FCF / Net incomex
1.341
1.304
1.426
1.427
1.557
1.531
1.693
1.721
1.714
1.906
1.473
1.714
1.544
72
28.03
ROIC%
25.82
25.63
27.78
29.49
29.63
29.54
29.62
32.39
30.25
27.53
21.08
29.62
29.52
69
27.86
Return on equity%
7.88
7.20
8.28
7.99
6.72
4.11
1.29
0.40
2.93
1.74
18.03
1.74
5.41
16
10.48
Return on assets%
13.75
14.02
13.14
15.14
16.44
16.97
15.98
16.78
17.52
18.58
21.62
16.97
16.21
53
0.21
EPS€
0.16
0.14
0.12
0.11
0.10
0.10
0.08
0.07
0.07
0.08
0.21
(5.70%)
(6.50%)
—
20.70
EPS growth%
23.88
26.54
28.93
27.69
29.03
26.30
25.13
25.08
23.01
21.71
18.04
25.08
25.72
9
0.22
Bookvalue per sh€
0.26
0.27
0.29
0.30
0.30
0.31
0.28
0.26
0.28
0.31
0.24
0.84%
2.52%
—
0.19
FCF per share€
0.13
0.11
0.11
0.11
0.11
0.12
0.10
0.10
0.10
0.09
0.24
(3.63%)
(2.72%)
—
0.20
Dividend per sh€
0.46
0.45
0.51
0.56
0.66
0.76
0.89
1.06
1.14
1.14
0.19
11.64%
9.69%
—
14.64
Div yield (avg)%
13.52
10.94
12.06
12.28
14.75
12.39
10.13
12.30
15.05
16.21
24.36
12.39
12.34
25
2.49
Payout ratio%
13.10
13.51
11.41
10.91
12.77
10.54
13.21
11.65
9.35
11.40
25.06
11.40
11.53
65
23.70
Shares (diluted)M
26.16
29.05
29.74
28.44
29.92
28.74
29.14
30.78
34.04
37.37
23.25
4.55%
2.83%
41
12.88
Buyback yield%
7.85
6.64
3.90
3.52
4.04
6.43
5.55
5.39
5.96
5.43
15.11
5.55
5.49
20
1.238
D/E ratiox
1.252
1.285
1.346
1.208
1.302
1.155
1.070
1.140
1.010
0.887
1.110
1.070
1.182
36
3.517
Enterprise value€M
7.610
7.427
7.898
8.912
9.297
9.644
9.051
10.32
9.726
9.585
9.150
0.61%
2.39%
64
2.070
LT debt€M
0.852
0.869
0.890
0.828
0.836
0.853
0.764
0.788
0.784
0.800
1.561
(0.89%)
(0.14%)
53
Revenue
€10.84M
5.61%
1.00×
Cost of revenue
€5.830M
5.49%
0.99×
Operating expenses
€1.325M
6.05%
1.04×