31.14
Revenue€M
36.65
38.56
41.92
43.48
45.35
47.60
51.48
54.73
58.64
61.40
33.75
6.25%
5.78%
47
12.98
Revenue growth%
24.17
23.33
24.76
25.43
28.26
29.68
31.50
30.32
33.23
30.40
18.14
30.40
28.97
64
29.95
Gross margin%
8.11
6.04
5.70
3.15
4.31
3.74
1.86
3.18
1.56
0.40
5.23
1.86
3.46
20
21.11
Operating margin%
32.59
35.00
33.88
33.69
34.65
33.00
32.33
31.87
31.23
30.82
17.16
31.87
32.79
9
20.09
Net margin%
16.38
16.48
19.10
19.02
18.48
18.98
17.35
17.29
14.96
16.13
4.81
17.29
17.32
36
27.35
P/E ratio (avg)x
31.10
32.89
29.61
31.86
29.52
27.12
28.48
28.93
30.28
28.72
7.410
28.72
29.56
38
31.72
EV/EBITx
43.67
41.29
44.78
46.17
50.79
51.92
60.16
60.30
67.18
75.58
6.054
60.30
51.36
51
27.21
FCF yield (avg)%
17.65
19.50
22.40
24.81
26.14
28.88
30.77
31.09
33.37
35.85
20.96
31.09
27.51
6
15.90
FCF margin%
4.49
4.17
6.73
8.31
6.55
8.47
10.68
9.37
8.14
7.30
22.96
8.47
7.72
69
0.790
FCF / Net incomex
0.793
0.917
0.940
0.976
0.956
0.983
0.992
0.925
0.878
0.880
1.015
0.925
0.933
48
26.83
ROIC%
16.49
16.64
16.59
17.20
17.55
19.94
18.49
19.81
22.56
24.19
23.97
19.94
18.02
35
5.67
Return on equity%
7.12
5.88
3.21
5.45
8.07
6.55
7.57
7.60
10.43
9.56
19.52
7.60
7.35
78
28.15
Return on assets%
26.38
28.79
30.42
30.09
29.04
29.73
27.93
28.77
27.37
29.47
5.21
28.77
28.92
63
0.22
EPS€
0.49
0.51
0.56
0.67
0.67
0.79
0.84
0.96
1.00
1.18
0.22
11.90%
10.87%
—
10.87
EPS growth%
27.46
25.94
23.01
23.80
20.90
22.07
24.91
24.99
25.99
28.88
8.69
24.99
24.95
47
0.11
Bookvalue per sh€
0.41
0.41
0.41
0.46
0.47
0.51
0.55
0.50
0.53
0.54
0.11
2.83%
1.92%
—
0.21
FCF per share€
0.15
0.16
0.18
0.18
0.22
0.25
0.29
0.30
0.34
0.38
0.21
11.81%
10.70%
—
0.27
Dividend per sh€
0.24
0.28
0.32
0.37
0.42
0.46
0.43
0.48
0.52
0.52
0.35
4.39%
7.92%
—
6.51
Div yield (avg)%
16.62
15.00
15.43
16.30
18.58
21.25
22.47
24.14
23.45
23.90
20.78
23.45
19.91
33
8.14
Payout ratio%
8.22
8.69
10.33
12.10
14.08
15.54
12.76
13.83
12.31
9.56
24.67
12.76
12.21
90
65.48
Shares (diluted)M
95.66
95.18
99.96
117.2
133.0
156.2
172.0
177.5
173.4
189.2
63.69
7.30%
7.04%
16
9.04
Buyback yield%
22.11
19.75
22.36
19.82
22.68
22.60
20.63
20.57
22.13
21.77
11.77
21.77
21.94
43
1.340
D/E ratiox
0.615
0.645
0.666
0.651
0.582
0.606
0.587
0.511
0.466
0.405
0.689
0.511
0.596
78
28.31
Enterprise value€M
47.63
56.70
56.45
59.64
70.74
77.07
77.34
77.89
93.12
101.2
8.845
7.43%
8.12%
33
47.92
LT debt€M
74.98
79.41
80.55
83.16
90.54
92.55
102.4
100.8
103.8
116.3
18.76
5.14%
5.15%
56
Revenue
€61.40M
5.78%
1.00×
Cost of revenue
€42.98M
5.78%
1.00×
Operating expenses
€11.71M
5.06%
0.93×