32.56
Revenue€M
23.36
23.95
24.23
25.59
27.03
27.56
28.82
29.48
30.20
30.79
34.11
2.64%
2.96%
77
13.42
Revenue growth%
27.17
29.16
31.39
33.49
33.41
35.22
35.55
37.95
39.47
39.77
29.79
37.95
34.35
17
13.34
Gross margin%
8.50
9.89
9.20
11.83
12.36
14.64
13.65
13.25
12.86
13.29
28.88
13.29
12.61
21
26.64
Operating margin%
9.23
8.14
7.20
6.72
5.42
3.03
0.70
2.46
3.25
2.30
6.56
2.46
4.34
27
23.35
Net margin%
5.16
2.64
2.41
0.79
0.40
1.01
1.75
0.40
0.40
1.70
14.28
1.01
1.35
28
22.27
P/E ratio (avg)x
13.61
14.31
13.70
14.96
15.64
14.59
13.05
13.39
11.86
11.45
28.78
13.05
13.65
32
28.65
EV/EBITx
25.68
23.87
22.37
21.28
21.95
22.76
23.58
24.91
28.12
27.03
19.68
24.91
23.72
49
13.04
FCF yield (avg)%
0.40
1.19
4.08
5.10
2.48
0.58
0.40
1.57
0.40
0.40
29.22
0.40
0.89
72
25.89
FCF margin%
14.39
14.72
11.95
10.26
8.01
7.83
7.10
5.96
7.73
10.17
8.99
7.73
9.09
67
1.779
FCF / Net incomex
1.092
0.945
0.854
0.812
0.691
0.746
0.776
0.733
0.698
0.596
1.175
0.733
0.761
62
10.18
ROIC%
15.87
13.20
11.62
10.32
9.50
7.53
7.22
6.72
9.21
7.29
12.37
7.29
9.35
83
28.01
Return on equity%
23.30
22.62
24.17
22.36
23.15
25.59
24.16
21.64
20.03
21.84
20.71
21.84
22.88
26
2.45
Return on assets%
31.69
31.35
32.28
33.02
32.11
32.93
35.14
36.67
39.28
41.37
3.09
36.67
32.98
10
0.53
EPS€
0.38
0.37
0.37
0.37
0.33
0.30
0.30
0.27
0.26
0.25
0.55
(5.03%)
(3.54%)
—
12.57
EPS growth%
29.49
28.23
27.32
29.46
30.97
28.09
26.32
26.70
29.69
28.82
10.16
28.09
28.52
24
1.83
Bookvalue per sh€
0.58
0.66
0.69
0.71
0.67
0.63
0.59
0.65
0.60
0.58
0.51
(2.86%)
(0.72%)
—
0.49
FCF per share€
1.06
1.01
0.95
0.96
1.01
0.90
0.88
0.78
0.82
0.81
0.72
(4.42%)
(3.41%)
—
1.18
Dividend per sh€
2.05
2.39
2.38
2.54
2.67
2.77
3.06
3.00
3.20
3.56
0.31
5.95%
5.60%
—
26.16
Div yield (avg)%
11.05
9.93
11.88
9.42
10.05
11.51
13.74
15.57
15.78
13.14
12.30
13.74
11.69
88
2.66
Payout ratio%
22.12
24.36
24.51
23.86
21.39
22.43
24.47
23.86
22.73
24.63
5.51
23.86
23.86
86
22.04
Shares (diluted)M
18.97
18.42
19.46
20.20
19.02
20.94
23.73
22.72
25.49
24.62
22.24
5.30%
2.40%
83
18.83
Buyback yield%
24.75
22.63
21.17
22.24
20.00
19.93
19.94
21.67
23.61
24.86
28.50
21.67
21.95
70
1.223
D/E ratiox
1.105
1.115
1.106
1.135
1.076
0.938
0.887
0.848
0.735
0.797
0.776
0.848
1.007
14
29.25
Enterprise value€M
32.28
31.68
30.59
32.89
32.15
31.27
32.63
34.80
39.42
36.55
20.33
2.59%
2.19%
27
8.710
LT debt€M
3.015
3.601
3.649
3.619
4.094
4.354
4.537
4.472
4.940
4.991
30.29
4.04%
6.06%
68
Revenue
€30.79M
2.96%
1.00×
Cost of revenue
€20.08M
2.85%
0.99×
Operating expenses
€7.482M
2.98%
1.00×
Goodwill & intangibles
16.80%