28.58
Revenue€M
38.12
38.50
40.41
40.80
41.50
42.69
45.15
45.75
47.50
47.99
29.79
2.95%
2.44%
6
13.48
Revenue growth%
12.09
10.32
9.84
9.41
10.75
8.62
6.43
5.91
8.72
10.80
10.47
8.62
9.62
60
3.09
Gross margin%
8.83
11.66
11.12
9.13
8.36
9.78
11.48
12.57
12.60
14.10
6.13
12.57
11.30
88
21.66
Operating margin%
17.17
17.52
19.77
20.67
18.12
15.97
16.18
18.24
15.94
18.51
5.45
16.18
17.82
70
29.31
Net margin%
29.98
32.95
30.04
27.08
28.22
29.27
27.81
26.77
25.09
23.18
23.89
26.77
28.01
27
11.73
P/E ratio (avg)x
50.02
56.98
65.20
65.03
68.69
69.12
77.15
87.60
81.32
79.70
11.51
79.70
68.91
59
26.56
EV/EBITx
45.84
45.08
50.87
50.73
50.66
53.10
53.79
61.81
67.32
73.17
34.64
61.81
51.99
42
14.66
FCF yield (avg)%
10.21
12.98
13.87
11.73
10.76
13.35
14.03
15.82
13.94
15.23
29.30
14.03
13.61
52
28.23
FCF margin%
15.19
17.28
15.60
14.15
12.38
15.01
16.67
18.26
17.77
19.89
21.97
17.77
16.14
62
0.380
FCF / Net incomex
0.474
0.484
0.492
0.484
0.430
0.413
0.392
0.422
0.421
0.453
1.651
0.421
0.441
10
9.22
ROIC%
16.70
16.50
16.99
14.22
13.51
15.26
14.00
16.58
16.61
18.01
19.82
16.58
16.54
77
6.87
Return on equity%
24.24
24.52
22.77
22.47
25.19
26.83
25.19
24.42
24.31
22.50
8.31
24.42
24.36
30
13.92
Return on assets%
20.73
17.74
15.21
14.73
17.54
17.44
17.98
17.88
19.65
19.16
11.95
17.98
17.81
14
0.29
EPS€
0.25
0.25
0.24
0.25
0.27
0.30
0.33
0.36
0.33
0.32
0.30
3.81%
3.53%
—
13.64
EPS growth%
14.05
12.81
15.00
13.07
14.01
16.64
18.01
18.46
20.42
18.18
21.03
18.18
15.82
38
0.48
Bookvalue per sh€
0.25
0.28
0.32
0.37
0.38
0.37
0.38
0.38
0.41
0.45
0.26
3.30%
7.21%
—
0.81
FCF per share€
0.38
0.35
0.35
0.32
0.36
0.34
0.30
0.27
0.27
0.25
0.51
(6.71%)
(4.59%)
—
0.13
Dividend per sh€
0.59
0.66
0.77
0.75
0.79
0.81
0.80
0.90
1.05
1.19
0.79
8.55%
8.13%
—
17.51
Div yield (avg)%
24.28
22.21
22.98
24.98
24.70
25.17
27.04
25.12
25.46
25.28
22.80
25.28
25.05
59
23.05
Payout ratio%
20.05
20.62
22.19
24.29
23.77
23.95
26.09
23.27
22.68
19.72
11.07
23.27
22.98
20
47.01
Shares (diluted)M
45.58
45.08
44.88
46.47
43.93
45.49
39.17
36.31
36.09
37.16
46.05
(3.29%)
(1.25%)
77
17.79
Buyback yield%
11.03
10.73
12.35
13.70
14.90
15.56
16.93
14.10
13.03
10.41
23.70
14.10
13.37
82
0.708
D/E ratiox
1.349
1.320
1.557
1.760
2.069
2.207
2.340
2.615
2.847
3.166
0.567
2.615
2.138
82
3.671
Enterprise value€M
64.06
69.11
70.96
85.11
95.62
98.19
112.0
122.5
118.7
121.3
4.494
4.87%
7.95%
89
3.883
LT debt€M
49.57
45.50
48.69
49.16
52.28
55.28
53.84
48.53
45.21
46.48
11.92
(2.32%)
0.52%
78
Revenue
€47.99M
2.44%
1.00×
Cost of revenue
€26.39M
2.25%
0.98×
Operating expenses
€5.647M
2.90%
1.05×
Cash and investments
14.98%