39.56
Revenue€M
67.69
68.15
70.44
70.31
71.20
72.64
73.19
75.42
75.65
78.26
41.00
1.91%
1.54%
84
24.31
Revenue growth%
12.92
13.98
15.69
14.57
13.84
13.14
11.26
10.69
12.31
13.87
4.16
12.31
13.49
22
12.37
Gross margin%
6.71
7.51
7.51
8.39
8.12
10.70
9.00
9.96
7.50
9.09
7.05
9.09
8.25
11
27.28
Operating margin%
15.18
14.34
16.93
14.76
15.67
13.32
11.48
11.48
8.81
8.93
18.74
11.48
13.83
49
21.27
Net margin%
0.40
2.72
3.58
1.76
2.86
5.50
6.08
5.84
7.73
7.43
21.18
6.08
4.54
77
7.200
P/E ratio (avg)x
14.97
16.07
15.88
16.28
18.11
19.93
20.69
22.03
21.00
23.14
9.399
21.00
19.02
16
25.65
EV/EBITx
7.532
7.554
7.695
7.068
6.884
6.928
6.500
6.983
7.433
8.044
26.93
6.983
7.251
79
16.15
FCF yield (avg)%
15.45
16.51
14.63
12.46
9.62
8.99
11.93
13.39
15.78
16.40
21.66
13.39
14.01
45
8.84
FCF margin%
7.38
4.91
7.36
8.90
6.26
3.49
4.45
3.37
4.61
3.59
12.04
3.59
4.76
10
1.778
FCF / Net incomex
1.641
1.591
1.617
1.613
1.757
1.882
2.100
2.189
2.164
2.085
1.674
2.100
1.820
17
20.92
ROIC%
1.33
2.78
4.13
4.46
7.19
5.56
5.93
3.39
5.25
3.81
7.67
5.25
4.29
93
13.30
Return on equity%
32.47
33.81
33.03
35.42
37.07
34.38
35.78
36.95
34.88
35.44
6.74
35.44
35.15
65
23.52
Return on assets%
18.32
19.72
18.67
20.38
22.96
24.97
27.17
27.69
26.60
28.67
5.52
27.17
23.97
32
1.28
EPS€
2.30
2.62
2.97
3.44
3.65
4.10
4.61
5.18
5.20
5.30
1.37
7.73%
8.89%
—
9.23
EPS growth%
6.76
5.70
7.91
10.59
13.31
10.42
8.87
8.38
6.37
4.73
11.55
8.38
8.14
89
0.54
Bookvalue per sh€
1.47
1.39
1.45
1.59
1.71
1.99
2.11
2.36
2.45
2.74
0.98
9.84%
7.93%
—
0.36
FCF per share€
1.80
1.87
1.81
1.81
2.18
2.22
2.57
2.84
2.77
2.76
1.16
4.80%
4.68%
—
1.15
Dividend per sh€
1.03
1.16
1.25
1.23
1.37
1.38
1.33
1.38
1.34
1.47
0.72
1.50%
3.60%
—
17.40
Div yield (avg)%
2.97
2.73
3.05
1.66
0.55
0.40
2.69
0.93
0.59
0.77
14.11
0.77
1.30
8
3.85
Payout ratio%
25.29
28.12
28.74
28.59
26.77
23.89
24.63
23.94
20.94
23.71
6.80
23.89
24.96
75
23.32
Shares (diluted)M
24.86
23.39
26.84
25.50
28.57
29.73
30.53
32.45
33.41
34.37
22.68
3.77%
3.14%
38
27.39
Buyback yield%
0.40
0.40
1.38
0.40
2.08
1.53
2.17
3.04
4.65
5.43
20.65
3.04
1.81
53
0.723
D/E ratiox
1.001
0.931
1.015
1.006
1.001
1.012
1.084
1.015
0.919
0.884
1.651
1.012
1.003
50
20.58
Enterprise value€M
69.12
73.47
86.93
102.2
115.2
136.7
149.4
148.3
177.4
208.2
36.90
12.57%
13.00%
30
39.15
LT debt€M
82.13
83.77
94.06
107.0
107.8
109.8
130.6
131.3
127.3
151.6
54.45
7.06%
7.44%
61
Revenue
€78.26M
1.54%
1.00×
Cost of revenue
€44.90M
1.31%
0.98×
Operating expenses
€12.27M
2.50%
1.10×
Cash and investments
18.94%