4.921
Revenue€M
48.06
49.51
49.82
51.78
53.69
55.74
56.61
57.12
58.12
58.90
5.488
1.87%
2.29%
6
22.23
Revenue growth%
15.75
12.81
11.96
14.06
15.75
17.97
18.88
18.96
18.95
20.50
19.94
18.95
16.86
34
15.68
Gross margin%
18.97
17.91
15.76
16.45
17.36
19.75
22.01
19.34
21.40
23.99
13.66
21.40
19.16
78
26.94
Operating margin%
6.86
5.19
5.79
8.53
8.84
9.17
8.76
6.18
3.37
0.87
4.91
6.18
6.52
60
28.50
Net margin%
17.39
19.87
18.14
15.82
14.60
17.33
19.62
20.12
19.30
21.09
16.20
19.62
18.72
48
25.18
P/E ratio (avg)x
11.44
12.87
12.68
13.10
12.24
11.83
12.56
11.78
11.22
10.33
37.30
11.78
12.03
18
14.13
EV/EBITx
9.360
9.230
10.68
11.03
11.14
11.78
12.88
12.66
12.58
13.43
7.249
12.66
11.46
31
29.14
FCF yield (avg)%
8.29
6.32
4.65
7.44
10.30
10.43
11.52
10.15
9.79
9.73
16.86
10.15
9.76
59
22.93
FCF margin%
16.07
15.78
14.27
14.03
14.00
16.29
17.63
19.92
18.05
16.76
10.10
17.63
16.18
16
1.715
FCF / Net incomex
1.654
1.684
1.970
2.090
2.316
2.316
2.252
2.337
2.335
2.507
1.430
2.335
2.284
42
19.74
ROIC%
25.42
24.66
27.10
26.01
23.18
24.01
22.69
22.65
24.46
23.51
28.56
23.51
24.23
26
14.05
Return on equity%
7.25
7.56
4.82
2.54
4.37
5.44
6.40
3.59
1.97
0.40
17.77
3.59
4.59
62
6.77
Return on assets%
10.30
11.04
11.93
11.20
10.51
9.04
7.59
7.92
10.83
10.98
9.21
9.04
10.67
29
1.48
EPS€
1.59
1.44
1.29
1.34
1.36
1.47
1.66
1.49
1.35
1.51
1.65
2.14%
(1.00%)
—
14.06
EPS growth%
3.65
4.89
6.76
8.66
6.64
9.26
7.54
6.64
6.66
9.07
18.92
7.54
6.71
17
1.17
Bookvalue per sh€
0.52
0.50
0.49
0.51
0.52
0.54
0.60
0.56
0.59
0.58
0.51
2.33%
2.09%
—
0.64
FCF per share€
1.87
1.90
2.02
1.84
1.60
1.43
1.28
1.29
1.41
1.31
0.50
(3.96%)
(4.77%)
—
2.33
Dividend per sh€
1.41
1.30
1.13
1.04
1.08
1.14
1.20
1.19
1.27
1.38
1.24
4.88%
(0.87%)
—
26.88
Div yield (avg)%
13.14
15.11
14.32
16.02
17.97
19.14
18.38
17.32
19.30
16.99
17.45
18.38
17.16
82
14.17
Payout ratio%
20.00
19.70
22.33
23.64
25.95
28.09
29.63
31.02
28.19
27.31
20.33
28.19
26.63
83
14.06
Shares (diluted)M
21.62
20.71
23.17
23.74
28.21
28.77
28.79
32.86
33.00
37.83
13.94
6.05%
6.67%
60
10.69
Buyback yield%
11.33
12.53
9.64
7.47
8.18
9.11
6.76
4.21
3.57
1.63
14.97
4.21
7.82
73
0.682
D/E ratiox
0.557
0.541
0.510
0.483
0.414
0.442
0.453
0.434
0.407
0.393
1.687
0.434
0.447
36
48.06
Enterprise value€M
31.52
35.11
35.45
40.67
43.61
50.34
55.07
61.67
63.05
62.45
6.251
7.44%
7.94%
18
9.547
LT debt€M
40.46
36.07
34.59
36.13
37.62
36.88
32.43
31.10
27.08
26.39
35.32
(6.84%)
(4.23%)
31
Revenue
€58.90M
2.29%
1.00×
Cost of revenue
€32.01M
2.30%
1.00×
Operating expenses
€12.43M
2.14%
0.99×
Cash and investments
18.89%