19.14
Revenue€M
15.47
16.30
16.98
17.82
18.99
20.25
20.99
22.29
23.05
24.03
19.90
4.81%
4.92%
62
11.73
Revenue growth%
7.10
9.14
10.83
10.05
9.78
8.84
10.46
8.25
10.17
11.13
20.88
10.17
9.92
61
28.48
Gross margin%
10.43
9.20
6.49
7.00
7.27
5.10
7.18
4.65
5.27
6.73
16.13
5.27
6.87
93
15.07
Operating margin%
3.30
2.32
5.03
5.62
7.60
6.42
8.13
10.24
9.50
7.93
20.23
8.13
7.01
67
23.28
Net margin%
14.89
14.74
13.32
14.92
15.25
13.82
12.20
14.32
14.28
13.01
9.61
13.82
14.30
69
26.79
P/E ratio (avg)x
31.68
29.66
32.50
36.49
42.21
45.19
46.79
51.82
51.73
58.38
35.73
51.73
43.70
29
8.892
EV/EBITx
6.976
6.508
6.778
7.013
7.522
8.525
8.678
9.064
9.608
8.917
35.53
8.917
8.023
89
8.64
FCF yield (avg)%
7.01
4.56
3.15
3.19
1.00
0.40
0.40
0.40
3.13
1.24
8.86
0.40
2.18
94
10.49
FCF margin%
12.11
13.23
12.75
14.27
16.66
17.25
14.46
14.38
16.36
19.26
20.33
16.36
14.42
62
0.281
FCF / Net incomex
1.784
1.920
1.794
1.842
2.100
2.012
2.284
2.660
2.972
3.125
0.848
2.660
2.056
37
3.07
ROIC%
4.71
5.68
3.52
3.31
1.89
0.73
3.25
3.54
5.68
6.25
5.16
3.54
3.53
91
17.04
Return on equity%
15.89
16.92
18.39
17.25
17.81
20.08
17.72
17.63
14.73
15.71
7.67
17.63
17.44
66
22.88
Return on assets%
21.30
18.70
18.01
16.41
13.68
15.90
17.09
17.57
17.91
19.04
29.87
17.57
17.74
22
0.22
EPS€
0.26
0.28
0.28
0.27
0.31
0.30
0.31
0.35
0.38
0.43
0.24
6.66%
5.72%
—
6.32
EPS growth%
4.40
4.36
4.49
1.63
0.40
0.40
0.92
0.40
3.10
1.33
13.30
0.92
1.48
79
0.19
Bookvalue per sh€
0.19
0.19
0.18
0.16
0.14
0.12
0.12
0.12
0.10
0.10
0.05
(6.89%)
(7.41%)
—
0.08
FCF per share€
0.19
0.19
0.18
0.20
0.21
0.19
0.20
0.23
0.26
0.28
0.23
6.49%
4.60%
—
0.20
Dividend per sh€
0.32
0.34
0.37
0.39
0.44
0.43
0.46
0.49
0.50
0.57
0.04
5.41%
5.48%
—
18.74
Div yield (avg)%
6.33
7.93
8.13
6.81
8.11
9.60
7.72
7.09
4.16
6.38
26.71
7.09
7.41
41
2.33
Payout ratio%
17.42
17.09
14.85
15.67
16.00
13.12
13.01
13.96
11.90
11.31
28.55
13.01
14.40
32
24.23
Shares (diluted)M
26.16
27.45
26.72
28.45
29.47
27.19
28.32
26.30
25.89
25.62
24.86
(2.76%)
1.07%
88
18.41
Buyback yield%
12.18
13.92
12.76
13.56
11.26
12.53
12.77
11.82
9.44
10.41
16.15
11.82
12.35
86
0.642
D/E ratiox
2.173
2.235
2.658
3.015
3.596
3.746
4.075
4.615
4.646
5.131
0.716
4.615
3.671
65
23.95
Enterprise value€M
10.44
9.006
7.639
7.081
7.206
7.292
6.516
6.913
5.888
5.705
8.094
(4.56%)
(6.30%)
74
4.912
LT debt€M
6.362
5.750
6.399
7.084
7.787
7.758
7.126
6.335
6.961
6.818
1.584
(2.62%)
(0.24%)
80
Revenue
€24.03M
4.92%
1.00×
Cost of revenue
€16.45M
4.77%
0.99×
Operating expenses
€4.861M
5.25%
1.03×
Goodwill & intangibles
16.19%
Spread over hurdle
(2.11%)