10.74
Revenue€M
18.93
18.75
19.41
20.12
20.78
20.59
20.95
20.78
20.88
20.99
11.57
0.20%
1.26%
52
19.97
Revenue growth%
20.39
18.61
17.76
19.98
17.23
14.50
14.08
16.37
19.14
17.75
3.35
16.37
17.75
71
13.82
Gross margin%
8.40
8.31
5.73
6.81
4.03
6.94
6.46
8.59
8.02
8.35
21.15
8.02
7.48
21
14.26
Operating margin%
13.45
15.95
17.21
19.72
21.34
21.21
20.09
19.78
21.05
20.97
17.80
20.97
19.93
44
16.52
Net margin%
19.82
18.88
18.49
17.70
19.00
21.40
21.00
18.66
21.40
19.11
17.89
21.00
19.06
53
17.88
P/E ratio (avg)x
6.474
6.527
7.182
7.568
8.109
8.069
7.997
7.576
7.461
7.029
26.56
7.576
7.515
66
17.33
EV/EBITx
13.52
13.52
13.56
12.20
11.26
10.36
9.709
10.03
10.09
10.35
10.01
10.09
10.81
32
22.58
FCF yield (avg)%
3.00
4.58
3.61
5.81
8.06
10.98
10.58
11.91
13.89
11.25
24.60
11.25
9.32
13
26.73
FCF margin%
21.60
19.99
21.86
19.89
17.71
20.27
21.97
24.55
24.21
24.89
14.56
24.21
21.73
72
0.456
FCF / Net incomex
1.143
1.169
1.080
1.070
1.028
1.141
1.187
1.348
1.328
1.268
1.079
1.268
1.156
71
13.91
ROIC%
31.23
31.66
28.78
27.45
29.52
27.43
25.17
27.25
26.27
26.18
10.42
26.27
27.44
84
20.55
Return on equity%
23.55
22.21
24.05
25.94
27.35
26.16
25.36
26.73
26.43
27.30
10.54
26.43
26.05
12
25.54
Return on assets%
23.78
22.97
25.09
25.56
28.21
25.50
24.77
22.88
24.05
23.44
24.15
24.05
24.41
6
0.27
EPS€
0.30
0.28
0.26
0.27
0.28
0.27
0.29
0.33
0.37
0.36
0.27
5.27%
3.06%
—
6.96
EPS growth%
22.53
21.14
20.63
19.03
17.19
18.06
15.87
18.62
16.92
18.08
11.39
18.06
18.35
58
0.20
Bookvalue per sh€
1.51
1.75
1.83
1.92
1.94
1.89
1.83
1.98
2.25
2.23
0.14
2.83%
5.79%
—
0.58
FCF per share€
0.57
0.50
0.52
0.48
0.51
0.48
0.52
0.49
0.50
0.43
0.77
(3.19%)
(2.73%)
—
0.48
Dividend per sh€
1.19
1.21
1.17
1.11
1.18
1.18
1.34
1.28
1.49
1.50
0.70
4.88%
3.94%
—
28.95
Div yield (avg)%
10.43
8.88
11.46
14.04
13.86
16.05
17.75
15.11
14.19
13.56
3.69
15.11
13.95
39
29.91
Payout ratio%
5.59
3.32
5.54
4.31
4.18
5.50
3.61
2.29
0.40
3.15
29.55
3.15
3.90
15
17.86
Shares (diluted)M
14.61
12.66
13.16
14.25
12.25
12.97
13.08
12.72
11.48
10.92
18.27
(2.27%)
(3.01%)
43
11.36
Buyback yield%
7.31
6.67
9.65
10.49
7.69
5.54
5.06
6.09
3.69
0.73
28.87
5.06
6.38
58
0.999
D/E ratiox
0.521
0.610
0.669
0.663
0.779
0.776
0.797
0.759
0.753
0.794
1.398
0.776
0.756
76
2.086
Enterprise value€M
20.99
24.28
25.27
27.03
28.63
32.06
32.33
33.52
35.86
39.95
4.362
6.90%
7.07%
31
7.256
LT debt€M
4.627
4.260
3.974
3.935
3.729
3.814
4.334
4.729
5.179
5.207
4.662
6.91%
0.59%
78
Revenue
€20.99M
1.26%
1.00×
Cost of revenue
€12.52M
1.42%
1.02×
Operating expenses
€2.030M
1.35%
1.01×
Property and equipment
17.47%
Spread over hurdle
23.94%