20.25
Revenue€M
29.76
30.07
31.17
31.51
32.11
32.02
31.93
31.86
32.78
33.06
21.76
0.58%
1.18%
36
23.08
Revenue growth%
25.50
23.17
23.29
24.45
27.44
26.56
24.59
26.45
29.45
29.58
17.20
26.56
25.97
41
12.02
Gross margin%
29.82
31.71
34.71
36.21
35.97
35.45
34.88
33.73
34.20
33.89
8.73
34.20
34.45
21
29.98
Operating margin%
0.58
0.88
2.79
3.65
4.28
3.36
1.71
0.40
2.84
4.97
12.20
2.84
2.82
25
9.76
Net margin%
16.19
16.75
14.93
12.08
14.34
16.33
18.67
20.27
17.29
16.06
6.31
17.29
16.26
86
10.86
P/E ratio (avg)x
4.125
4.055
4.501
4.208
3.941
4.326
4.758
4.964
5.324
5.828
27.29
4.964
4.413
86
17.31
EV/EBITx
14.76
13.93
13.82
13.84
14.23
15.82
15.07
16.23
14.95
14.86
32.60
15.07
14.81
24
4.09
FCF yield (avg)%
11.23
12.26
12.57
12.73
12.44
11.09
11.40
12.89
13.38
11.10
15.21
11.40
12.35
59
8.71
FCF margin%
12.77
12.87
10.73
13.19
10.71
11.74
14.60
12.13
12.05
11.06
20.13
12.05
12.09
58
0.350
FCF / Net incomex
0.448
0.410
0.413
0.374
0.338
0.364
0.324
0.278
0.279
0.297
1.292
0.297
0.351
28
8.59
ROIC%
0.40
0.46
0.40
2.59
5.07
3.69
3.90
1.17
0.64
0.40
2.37
1.17
0.91
87
17.59
Return on equity%
4.77
5.82
4.36
4.85
4.56
5.41
4.12
4.65
6.76
9.66
27.88
5.41
4.81
16
3.97
Return on assets%
18.76
20.18
20.99
22.41
21.05
19.55
17.04
14.75
16.32
15.77
21.17
16.32
19.16
23
0.56
EPS€
0.35
0.41
0.39
0.38
0.39
0.38
0.38
0.36
0.33
0.37
0.62
(1.33%)
0.16%
—
11.30
EPS growth%
25.59
28.11
26.89
29.41
31.34
29.85
29.21
28.00
30.00
32.28
14.96
29.85
29.31
78
0.77
Bookvalue per sh€
2.17
2.50
2.74
2.64
3.00
3.39
3.50
4.11
4.82
4.86
0.89
10.10%
10.09%
—
0.72
FCF per share€
0.88
0.86
0.77
0.82
0.69
0.74
0.78
0.84
0.82
0.71
0.78
0.57%
(3.68%)
—
1.22
Dividend per sh€
0.72
0.65
0.70
0.70
0.74
0.84
0.83
0.86
0.87
0.90
1.08
3.82%
1.67%
—
14.85
Div yield (avg)%
25.89
26.98
27.55
28.53
27.94
25.57
23.32
24.26
22.53
21.22
14.17
23.32
25.73
18
11.99
Payout ratio%
8.86
11.70
8.77
6.42
8.16
10.21
7.60
6.83
8.87
7.05
29.44
7.60
8.47
42
14.62
Shares (diluted)M
14.79
12.60
12.87
13.64
13.31
14.37
15.25
14.55
13.27
12.48
14.22
(1.29%)
(1.36%)
9
13.94
Buyback yield%
14.85
16.08
16.56
15.92
14.12
12.58
13.50
14.40
16.87
19.52
15.42
14.40
15.39
15
1.049
D/E ratiox
2.242
2.347
2.661
2.886
3.315
3.471
3.936
4.572
4.551
5.395
0.294
4.551
3.393
36
20.80
Enterprise value€M
24.39
25.28
27.23
30.53
34.22
33.71
38.56
44.65
44.09
47.08
23.40
6.59%
7.09%
23
4.880
LT debt€M
17.90
18.39
19.35
17.33
18.21
16.26
15.49
16.01
16.54
14.25
10.75
(4.79%)
(2.53%)
48
Revenue
€33.06M
1.18%
1.00×
Cost of revenue
€17.57M
1.42%
1.02×
Operating expenses
€8.178M
0.97%
0.98×