4.713
Revenue€M
16.29
16.62
17.08
17.72
18.40
19.23
20.06
20.33
21.01
22.17
5.065
3.80%
3.39%
45
15.76
Revenue growth%
22.16
20.10
23.01
23.50
25.80
24.61
22.21
21.20
20.20
20.28
29.34
21.20
22.19
44
13.60
Gross margin%
5.77
5.42
3.16
0.40
0.40
0.40
0.40
0.40
0.40
2.49
22.11
0.40
0.40
59
12.78
Operating margin%
10.71
7.72
7.57
8.93
11.71
11.97
12.45
14.94
14.61
13.97
4.48
13.97
11.84
76
5.83
Net margin%
16.18
18.99
16.57
19.52
17.55
17.18
15.79
13.14
13.70
16.37
11.97
15.79
16.47
9
12.96
P/E ratio (avg)x
39.69
44.25
44.32
43.67
42.36
44.62
52.40
50.48
49.75
56.43
13.19
50.48
44.47
23
6.066
EV/EBITx
8.061
7.165
6.938
6.992
7.372
8.166
7.273
6.612
5.889
5.919
12.04
6.612
7.078
7
19.38
FCF yield (avg)%
14.60
15.35
15.29
12.36
12.86
15.37
16.51
14.51
14.21
15.90
29.79
15.37
14.94
27
11.78
FCF margin%
19.54
21.19
22.30
20.57
19.31
18.54
18.25
19.88
17.40
18.35
25.71
18.35
19.42
73
0.669
FCF / Net incomex
0.179
0.196
0.213
0.226
0.219
0.236
0.246
0.270
0.265
0.288
0.151
0.265
0.231
89
16.01
ROIC%
24.20
23.42
24.24
21.75
24.24
21.55
20.35
18.92
17.02
15.82
12.61
18.92
21.65
34
21.88
Return on equity%
22.46
19.93
21.20
22.45
24.13
26.41
24.93
24.98
23.44
21.55
16.12
24.93
22.95
84
16.25
Return on assets%
20.03
19.84
19.60
19.49
20.69
19.87
18.58
18.43
17.89
20.14
8.89
18.58
19.72
34
0.23
EPS€
0.15
0.15
0.15
0.15
0.14
0.12
0.11
0.12
0.12
0.12
0.25
(2.84%)
(1.38%)
—
2.84
EPS growth%
6.11
4.60
7.59
9.99
10.21
10.02
12.32
10.96
13.31
10.59
3.54
10.96
10.11
25
0.43
Bookvalue per sh€
0.48
0.52
0.57
0.61
0.68
0.77
0.84
0.96
0.92
0.90
0.23
5.73%
7.85%
—
0.21
FCF per share€
0.12
0.13
0.13
0.11
0.11
0.10
0.09
0.09
0.10
0.11
0.27
(0.41%)
(1.80%)
—
0.50
Dividend per sh€
0.28
0.29
0.30
0.29
0.27
0.29
0.28
0.27
0.25
0.26
0.47
(0.68%)
(0.31%)
—
14.31
Div yield (avg)%
4.86
5.01
5.69
4.35
1.96
4.00
2.62
5.36
6.31
6.72
17.93
5.36
4.93
91
20.46
Payout ratio%
26.24
26.06
29.04
31.30
30.76
28.74
30.63
28.46
29.46
26.65
4.95
28.74
28.89
36
26.48
Shares (diluted)M
23.22
22.31
22.19
25.11
26.37
28.88
29.02
27.59
30.45
33.23
26.63
4.73%
3.62%
39
27.55
Buyback yield%
16.82
18.11
18.23
16.31
18.96
21.49
22.78
20.56
21.99
24.39
21.85
21.99
19.76
93
0.377
D/E ratiox
0.462
0.460
0.420
0.451
0.460
0.485
0.510
0.516
0.567
0.503
1.673
0.510
0.474
77
15.11
Enterprise value€M
11.73
11.36
11.12
11.59
12.42
11.85
11.68
11.19
13.31
14.20
18.70
2.72%
2.89%
71
2.315
LT debt€M
1.882
1.748
1.550
1.722
1.737
1.804
1.821
1.726
1.779
1.996
1.099
2.82%
0.67%
32
Revenue
€22.17M
3.39%
1.00×
Cost of revenue
€12.93M
3.38%
1.00×
Operating expenses
€3.886M
2.78%
0.94×
Goodwill & intangibles
19.33%
Cash and investments
14.28%
Spread over hurdle
10.47%