1.067
Revenue€M
13.16
13.81
14.70
15.60
16.52
17.26
18.27
19.75
20.83
22.47
1.116
6.35%
5.99%
40
26.99
Revenue growth%
1.22
0.62
2.44
0.40
3.32
2.14
0.40
2.80
4.75
3.05
15.76
2.80
2.29
57
23.93
Gross margin%
18.82
20.89
23.21
25.13
25.10
23.79
22.56
19.71
16.82
15.31
5.42
19.71
21.72
58
27.36
Operating margin%
26.44
24.63
24.36
25.02
25.94
23.83
23.28
25.74
28.72
29.36
27.61
25.74
25.38
37
25.13
Net margin%
33.00
34.21
35.38
37.37
37.36
35.69
37.98
40.86
41.64
39.54
21.40
39.54
37.36
68
6.087
P/E ratio (avg)x
26.74
24.84
22.85
23.50
20.95
21.99
24.09
24.31
24.87
27.11
20.91
24.31
24.20
9
35.19
EV/EBITx
19.44
21.34
23.23
21.10
22.16
20.44
18.72
17.17
18.05
17.35
25.41
18.05
19.94
67
24.32
FCF yield (avg)%
22.28
24.88
25.37
25.01
27.04
26.17
23.39
20.85
20.22
19.68
5.52
20.85
24.13
91
18.91
FCF margin%
25.09
27.12
24.28
22.86
22.58
23.30
23.35
24.07
24.40
25.51
15.18
24.07
24.17
74
1.620
FCF / Net incomex
1.252
1.246
1.219
1.329
1.463
1.584
1.647
1.499
1.599
1.493
0.774
1.584
1.478
33
19.53
ROIC%
16.41
18.28
20.80
20.18
18.14
16.36
17.35
19.29
16.30
15.11
15.19
16.36
17.75
82
17.34
Return on equity%
19.68
17.05
15.91
16.54
14.23
13.84
12.86
12.14
14.45
13.00
24.05
13.00
14.34
23
20.96
Return on assets%
4.64
1.84
0.90
2.59
1.19
3.65
4.72
4.80
5.70
7.13
7.85
4.80
4.14
84
0.31
EPS€
0.15
0.16
0.19
0.23
0.23
0.26
0.29
0.34
0.35
0.35
0.34
8.62%
9.06%
—
18.32
EPS growth%
17.61
15.27
13.98
14.61
16.82
15.57
13.91
16.69
16.70
13.95
18.45
15.57
15.42
90
0.44
Bookvalue per sh€
0.68
0.73
0.70
0.66
0.58
0.53
0.52
0.53
0.58
0.53
0.73
(1.78%)
(2.48%)
—
0.31
FCF per share€
0.56
0.53
0.57
0.58
0.60
0.56
0.51
0.47
0.42
0.37
0.24
(9.23%)
(3.18%)
—
0.26
Dividend per sh€
0.93
1.04
1.04
1.03
1.08
1.14
1.27
1.29
1.38
1.40
0.64
5.29%
5.58%
—
3.12
Div yield (avg)%
20.13
17.89
17.37
16.18
17.05
14.33
14.32
14.15
15.99
18.08
21.24
14.33
16.62
68
28.86
Payout ratio%
11.34
11.75
13.44
15.13
16.54
18.20
19.42
19.85
18.84
16.48
22.89
18.84
16.51
61
12.03
Shares (diluted)M
10.78
10.64
9.464
9.841
8.942
8.523
8.036
8.296
8.911
8.200
12.26
(1.72%)
(1.95%)
54
29.43
Buyback yield%
2.76
2.09
2.18
0.40
0.91
0.40
0.40
1.70
0.40
0.40
17.99
0.40
0.65
23
1.479
D/E ratiox
1.566
1.456
1.498
1.366
1.509
1.643
1.703
1.597
1.388
1.393
1.373
1.597
1.504
22
13.49
Enterprise value€M
10.36
8.921
8.918
9.190
8.732
9.384
9.324
8.981
8.832
8.303
21.06
(1.00%)
(3.05%)
32
10.23
LT debt€M
1.741
1.779
1.879
2.087
2.007
2.065
1.855
2.015
1.874
1.949
15.10
(0.58%)
0.21%
51
Revenue
€22.47M
5.99%
1.00×
Cost of revenue
€15.73M
5.99%
1.00×
Operating expenses
€4.263M
6.79%
1.08×
Cash and investments
18.97%
Spread over hurdle
(1.07%)