37.62
Revenue€M
64.91
67.16
70.21
72.40
74.18
75.40
76.79
78.97
80.83
84.42
39.66
2.62%
3.18%
76
16.63
Revenue growth%
12.98
11.63
11.76
13.66
14.59
16.48
13.73
11.62
11.36
8.93
2.27
11.62
12.37
19
12.77
Gross margin%
11.54
13.52
13.81
10.87
11.17
8.56
5.98
7.25
4.58
7.51
21.53
7.25
9.72
21
11.10
Operating margin%
23.09
22.44
22.02
21.68
20.88
20.49
20.12
21.66
22.14
22.75
10.73
21.66
21.85
76
11.57
Net margin%
15.47
13.99
12.96
15.33
12.53
13.32
14.35
15.38
17.02
19.50
13.17
15.38
14.84
82
23.13
P/E ratio (avg)x
11.75
12.47
13.68
14.14
14.19
12.61
13.24
11.75
12.43
12.29
30.44
12.43
12.54
45
17.58
EV/EBITx
30.38
31.89
35.69
36.57
37.52
40.44
42.34
45.76
52.20
54.69
23.44
45.76
38.98
68
23.26
FCF yield (avg)%
8.17
7.39
7.20
4.26
4.04
1.23
0.40
2.50
1.90
3.70
28.24
1.90
3.87
12
4.79
FCF margin%
31.68
30.92
28.97
31.78
33.36
30.45
32.37
33.11
36.07
34.38
9.49
33.11
32.08
70
0.766
FCF / Net incomex
0.571
0.565
0.658
0.632
0.698
0.796
0.891
0.884
0.992
1.143
1.318
0.891
0.747
87
8.48
ROIC%
2.41
3.12
2.45
1.46
0.40
2.31
0.49
0.40
2.18
0.45
4.15
0.49
1.82
81
22.17
Return on equity%
14.49
16.55
13.56
12.00
11.01
9.98
7.07
7.27
5.32
2.50
20.20
7.07
10.49
40
14.31
Return on assets%
6.93
5.39
3.69
6.34
4.04
4.38
2.15
0.40
0.40
2.96
7.12
2.15
3.87
37
1.51
EPS€
0.48
0.49
0.57
0.56
0.61
0.71
0.70
0.81
0.82
0.99
1.55
10.26%
9.31%
—
15.27
EPS growth%
20.76
21.40
23.61
21.27
23.94
25.78
26.17
24.14
21.70
19.10
20.38
24.14
22.65
55
1.51
Bookvalue per sh€
0.91
0.99
0.86
0.78
0.83
0.81
0.74
0.78
0.76
0.67
1.45
(4.29%)
(3.39%)
—
1.46
FCF per share€
0.61
0.74
0.83
0.99
1.05
1.10
1.27
1.39
1.38
1.36
1.50
5.35%
9.55%
—
1.50
Dividend per sh€
1.12
1.05
1.16
1.21
1.15
1.11
1.19
1.25
1.33
1.22
0.40
1.26%
0.49%
—
22.39
Div yield (avg)%
5.08
3.76
1.56
0.77
3.06
0.60
0.40
0.40
0.40
2.76
15.85
0.40
1.17
39
8.20
Payout ratio%
14.35
13.29
14.75
15.71
18.47
20.78
23.41
25.37
27.15
26.49
24.12
25.37
19.63
81
23.91
Shares (diluted)M
42.17
48.39
57.31
56.36
62.11
65.83
68.94
79.43
79.49
96.30
24.13
9.17%
9.07%
47
12.57
Buyback yield%
19.13
19.78
18.04
20.63
20.76
20.11
20.92
22.51
21.03
23.67
2.74
21.03
20.70
7
0.192
D/E ratiox
1.067
1.155
1.354
1.326
1.314
1.334
1.417
1.641
1.807
2.017
0.481
1.641
1.344
79
14.92
Enterprise value€M
41.75
44.12
45.33
51.06
59.60
58.34
68.23
67.37
77.56
80.82
45.76
6.28%
8.06%
25
61.62
LT debt€M
50.84
50.43
54.30
58.05
54.58
55.93
54.76
50.57
45.98
43.93
18.39
(4.25%)
(2.33%)
23
Revenue
€84.42M
3.18%
1.00×
Cost of revenue
€52.86M
3.32%
1.01×
Operating expenses
€13.51M
2.79%
0.96×
Goodwill & intangibles
14.96%