9.887
Revenue€M
7.488
8.078
8.525
8.910
9.577
10.14
10.86
11.35
11.87
12.89
10.59
6.12%
6.43%
7
26.31
Revenue growth%
11.12
10.34
9.46
10.40
10.87
10.49
8.65
8.60
8.31
10.81
21.72
8.65
10.37
38
10.16
Gross margin%
16.99
16.97
15.25
15.74
15.21
14.70
12.11
9.44
9.82
9.98
15.63
9.98
14.95
56
2.05
Operating margin%
12.73
13.92
11.98
11.07
9.90
8.80
10.36
11.40
14.26
11.61
9.93
11.40
11.51
16
28.37
Net margin%
14.82
15.05
17.23
16.13
13.71
16.27
13.35
15.04
17.77
15.70
23.81
15.70
15.38
56
6.281
P/E ratio (avg)x
39.35
38.58
37.47
37.69
43.99
49.37
56.65
67.49
73.34
72.43
26.37
67.49
46.68
91
36.75
EV/EBITx
5.808
5.850
5.918
5.857
5.215
4.857
4.720
5.127
5.107
5.035
30.99
5.035
5.171
58
27.18
FCF yield (avg)%
23.26
21.57
19.66
17.52
16.23
17.31
17.65
14.85
14.75
11.81
24.12
14.85
17.42
21
8.72
FCF margin%
14.69
12.09
9.45
11.74
9.96
11.47
14.40
14.51
12.97
15.42
20.03
14.40
12.53
18
0.668
FCF / Net incomex
2.614
2.685
2.672
2.573
2.615
2.875
3.044
3.291
3.249
3.532
0.921
3.249
2.780
81
21.68
ROIC%
28.79
26.42
26.92
26.67
28.26
30.36
30.47
28.75
29.16
26.21
2.70
29.16
28.50
57
27.36
Return on equity%
12.62
12.52
14.30
13.00
11.11
11.32
12.30
13.29
12.66
13.53
5.42
12.66
12.64
94
13.79
Return on assets%
9.83
11.78
10.95
12.15
12.74
13.21
14.76
16.49
14.51
13.97
10.36
14.51
12.98
82
0.68
EPS€
1.04
1.09
1.16
1.32
1.49
1.48
1.63
1.56
1.73
1.84
0.69
4.23%
6.68%
—
28.76
EPS growth%
2.17
0.40
1.87
0.61
0.40
0.40
0.40
1.03
0.40
0.40
26.68
0.40
0.40
7
0.60
Bookvalue per sh€
0.93
0.92
1.10
1.17
1.24
1.50
1.79
1.91
1.87
2.28
1.03
12.94%
9.63%
—
1.02
FCF per share€
0.67
0.78
0.80
0.77
0.90
0.86
1.02
0.98
1.05
1.18
0.34
5.45%
6.87%
—
0.78
Dividend per sh€
0.79
0.92
1.07
1.17
1.12
1.14
1.25
1.41
1.63
1.63
0.32
7.84%
7.70%
—
23.89
Div yield (avg)%
14.93
14.77
16.48
16.17
15.93
15.96
17.93
17.31
16.72
13.81
10.29
16.72
16.07
87
23.18
Payout ratio%
8.73
8.36
9.28
8.26
9.57
6.69
5.38
7.40
4.83
6.72
9.25
6.69
7.83
16
6.406
Shares (diluted)M
7.615
8.403
8.195
8.895
10.46
10.09
11.22
11.68
13.32
13.33
6.618
4.97%
5.86%
27
15.83
Buyback yield%
13.30
12.29
14.49
15.25
15.93
16.19
18.67
16.21
18.20
21.00
15.49
18.20
16.06
34
0.943
D/E ratiox
0.264
0.277
0.241
0.234
0.204
0.201
0.213
0.225
0.220
0.214
0.419
0.214
0.222
41
12.31
Enterprise value€M
2.959
3.172
3.041
2.783
3.175
3.211
3.532
3.874
3.811
3.795
12.31
3.63%
2.35%
91
5.117
LT debt€M
8.914
8.148
8.491
8.322
7.953
7.298
7.836
6.800
6.025
6.031
4.592
(5.38%)
(4.50%)
41
Revenue
€12.89M
6.43%
1.00×
Cost of revenue
€7.638M
6.55%
1.01×
Operating expenses
€2.007M
5.83%
0.94×
Cash and investments
16.87%