14.29
Revenue€M
16.32
16.54
16.82
17.24
17.61
18.32
18.71
18.97
19.48
19.86
15.11
2.43%
2.07%
7
29.31
Revenue growth%
17.34
19.08
16.31
14.96
12.17
9.27
12.16
14.42
17.03
17.00
24.69
14.42
15.63
38
22.51
Gross margin%
28.06
28.56
28.65
31.43
28.71
31.04
29.10
27.66
29.22
28.38
16.57
29.10
28.68
39
11.76
Operating margin%
24.24
24.48
23.39
25.27
25.89
28.68
31.16
33.37
35.75
37.74
7.78
33.37
27.28
41
18.28
Net margin%
10.83
10.33
7.76
8.36
6.15
4.06
6.20
3.41
1.76
4.33
15.71
4.06
6.17
84
10.91
P/E ratio (avg)x
26.57
26.38
29.62
27.06
25.82
25.80
25.89
25.71
26.30
28.62
17.65
25.89
26.34
27
33.23
EV/EBITx
38.46
44.37
46.43
50.69
50.26
57.16
58.83
63.23
63.78
69.50
36.92
63.23
53.93
92
7.05
FCF yield (avg)%
25.67
25.99
27.00
29.28
28.56
28.63
28.33
26.44
23.76
21.93
4.10
26.44
26.72
20
13.75
FCF margin%
25.15
27.09
26.87
29.20
26.22
23.72
23.24
20.49
20.70
21.30
12.12
21.30
24.43
62
0.427
FCF / Net incomex
0.733
0.747
0.737
0.821
0.807
0.857
0.827
0.877
0.897
0.844
1.555
0.857
0.824
65
21.21
ROIC%
14.83
16.85
19.53
22.03
24.75
24.72
24.78
24.32
24.21
24.27
15.69
24.32
24.24
78
15.47
Return on equity%
0.66
0.40
1.96
4.08
4.13
5.42
2.44
2.59
2.12
1.76
21.38
2.44
2.28
63
7.23
Return on assets%
22.13
23.73
25.82
27.19
24.93
27.09
29.05
30.53
29.05
31.44
10.24
29.05
27.14
73
0.22
EPS€
0.28
0.29
0.26
0.25
0.23
0.24
0.22
0.23
0.25
0.22
0.23
(1.25%)
(1.79%)
—
14.01
EPS growth%
13.63
12.36
13.02
10.54
12.31
11.16
12.87
12.88
15.18
15.88
2.56
12.88
12.88
16
0.38
Bookvalue per sh€
0.71
0.72
0.72
0.73
0.75
0.82
0.94
0.98
1.01
1.07
0.73
7.31%
5.30%
—
0.58
FCF per share€
1.48
1.68
1.82
2.04
2.09
2.08
2.29
2.23
2.46
2.84
1.04
6.39%
7.66%
—
0.51
Dividend per sh€
0.52
0.45
0.42
0.41
0.42
0.44
0.46
0.41
0.42
0.46
0.79
1.53%
(2.00%)
—
27.54
Div yield (avg)%
25.69
26.96
24.27
26.13
28.15
25.50
25.86
26.10
28.63
29.37
28.82
26.10
26.12
29
27.39
Payout ratio%
7.67
5.33
3.74
1.16
0.40
0.61
1.72
0.83
1.82
0.56
19.87
0.83
1.44
31
13.29
Shares (diluted)M
10.95
11.76
12.13
11.95
12.47
12.81
12.52
12.64
12.42
10.72
12.70
(2.98%)
0.28%
12
6.87
Buyback yield%
11.50
10.31
11.99
9.68
12.54
10.00
8.86
5.93
5.69
4.70
10.58
5.93
9.84
43
1.150
D/E ratiox
1.725
1.878
1.683
1.764
1.733
1.924
1.937
2.119
1.935
1.805
0.123
1.935
1.841
67
14.13
Enterprise value€M
9.497
9.701
9.754
11.00
10.65
10.64
12.37
14.50
15.43
17.63
9.905
10.60%
6.24%
45
16.08
LT debt€M
6.438
6.654
7.470
7.142
6.839
6.913
6.562
6.809
6.434
6.622
17.52
(0.64%)
(0.32%)
21
Revenue
€19.86M
2.07%
1.00×
Cost of revenue
€12.12M
2.37%
1.03×
Operating expenses
€2.739M
1.46%
0.94×
Spread over hurdle
(1.07%)