9.092
Revenue€M
25.48
26.30
26.56
26.92
26.62
26.31
26.56
26.36
26.57
27.22
9.323
0.44%
0.81%
48
4.98
Revenue growth%
14.44
11.91
10.01
9.30
10.03
10.39
8.35
11.09
10.89
10.52
2.21
10.52
10.45
40
26.92
Gross margin%
26.81
26.54
27.54
27.36
27.42
26.92
29.56
32.40
31.61
32.83
16.37
31.61
27.48
93
19.93
Operating margin%
17.73
20.65
23.34
25.72
26.31
24.86
24.23
23.76
25.03
23.36
27.18
24.23
23.99
23
4.17
Net margin%
15.47
14.55
11.75
9.02
11.32
10.47
12.17
13.17
15.67
15.80
5.57
13.17
12.67
31
23.92
P/E ratio (avg)x
44.38
46.85
49.82
56.53
58.29
53.46
57.99
53.59
55.90
62.24
32.56
55.90
54.75
59
8.830
EV/EBITx
23.29
22.00
25.32
28.62
29.49
30.90
31.62
36.21
35.63
36.21
11.44
35.63
30.19
72
2.67
FCF yield (avg)%
5.31
3.43
1.65
2.46
0.57
0.61
0.58
1.44
3.16
2.32
26.28
1.44
1.98
50
13.18
FCF margin%
9.17
9.84
9.02
7.59
5.00
4.08
1.96
0.98
2.55
4.13
12.87
2.55
4.57
87
1.590
FCF / Net incomex
0.509
0.543
0.578
0.642
0.620
0.602
0.608
0.596
0.549
0.540
1.296
0.596
0.587
22
10.29
ROIC%
9.43
7.31
9.10
9.53
10.59
11.54
9.92
10.50
11.89
10.23
26.75
10.50
10.08
80
29.25
Return on equity%
1.01
0.40
0.40
1.00
0.40
0.40
0.95
2.06
1.90
3.68
3.88
1.90
0.98
24
25.45
Return on assets%
24.07
24.17
26.31
26.51
26.13
27.76
29.57
28.91
27.12
30.03
8.66
28.91
26.82
76
0.65
EPS€
0.40
0.45
0.46
0.53
0.59
0.66
0.65
0.73
0.81
0.85
0.72
7.43%
8.73%
—
21.29
EPS growth%
10.35
12.74
9.82
12.22
14.92
13.68
11.72
13.49
12.05
11.28
16.70
12.05
12.14
88
0.38
Bookvalue per sh€
0.86
0.75
0.77
0.76
0.64
0.63
0.62
0.64
0.54
0.51
0.51
(4.48%)
(5.57%)
—
0.41
FCF per share€
0.30
0.30
0.29
0.31
0.32
0.34
0.38
0.43
0.42
0.48
0.73
8.65%
4.08%
—
1.05
Dividend per sh€
1.21
1.34
1.27
1.29
1.24
1.43
1.56
1.58
1.64
1.68
0.44
6.28%
3.46%
—
2.32
Div yield (avg)%
2.94
5.51
3.03
0.40
0.40
0.40
0.40
0.40
0.40
2.81
19.23
0.40
0.40
88
7.73
Payout ratio%
21.17
23.96
23.72
23.80
23.11
20.69
22.71
20.55
19.09
21.26
10.52
20.69
21.98
51
10.30
Shares (diluted)M
15.01
17.75
17.72
17.79
20.53
20.13
21.86
21.52
25.51
29.21
10.43
7.30%
7.28%
23
14.67
Buyback yield%
28.45
25.62
26.87
28.99
26.69
25.20
27.58
30.28
27.59
29.61
27.81
27.59
27.59
74
1.340
D/E ratiox
1.518
1.567
1.724
1.916
1.746
1.658
1.807
1.646
1.807
1.785
1.403
1.785
1.735
49
13.56
Enterprise value€M
27.06
27.71
29.41
34.93
41.20
49.15
48.68
53.92
58.50
64.87
13.54
9.50%
10.96%
42
22.99
LT debt€M
14.11
14.50
16.76
17.87
17.75
17.05
18.39
20.89
20.68
22.98
25.64
5.30%
4.91%
24
Revenue
€27.22M
0.81%
1.00×
Cost of revenue
€12.45M
0.47%
0.97×
Operating expenses
€6.830M
1.37%
1.06×
Cash and investments
16.52%