3.773
Revenue€M
4.139
4.263
4.389
4.521
4.673
4.943
5.189
5.418
5.713
5.989
4.187
5.09%
4.06%
5
10.15
Revenue growth%
0.40
2.12
0.62
0.40
1.38
0.40
0.47
0.41
0.40
0.40
8.68
0.40
0.41
48
25.61
Gross margin%
25.88
27.69
29.73
29.72
32.41
32.56
34.09
36.44
36.93
35.66
14.70
35.66
32.49
52
16.98
Operating margin%
1.10
1.52
0.40
1.26
1.71
0.40
0.40
2.57
1.30
1.11
14.38
1.11
1.19
26
26.80
Net margin%
2.23
4.37
6.89
8.09
8.25
8.41
10.95
8.83
7.00
9.48
26.02
8.83
8.17
92
33.84
P/E ratio (avg)x
39.52
41.06
44.87
48.99
55.58
52.05
47.35
47.83
47.70
43.87
21.00
47.70
47.53
27
36.05
EV/EBITx
28.45
30.00
31.32
32.76
32.91
39.39
45.02
44.52
46.31
46.15
25.07
45.02
36.15
39
22.20
FCF yield (avg)%
13.15
10.71
9.15
7.06
7.70
5.80
5.58
7.83
7.20
8.97
24.89
7.20
7.76
31
7.58
FCF margin%
7.07
5.45
7.09
4.65
6.17
7.19
7.39
7.28
8.47
6.25
20.73
7.28
7.08
43
1.170
FCF / Net incomex
0.649
0.582
0.523
0.550
0.565
0.619
0.674
0.727
0.672
0.675
1.297
0.674
0.634
82
12.10
ROIC%
11.04
9.17
10.87
9.18
12.00
9.69
10.67
10.85
12.25
9.86
13.82
10.67
10.76
44
21.60
Return on equity%
30.87
33.32
32.13
32.80
34.27
37.05
38.31
35.52
37.09
36.24
13.29
37.05
34.90
30
25.40
Return on assets%
19.41
18.67
16.72
14.54
14.62
12.76
12.41
14.76
13.88
16.52
19.91
13.88
14.69
94
1.00
EPS€
1.24
1.43
1.44
1.66
1.87
2.13
2.10
2.36
2.66
2.79
1.02
8.38%
9.04%
—
6.72
EPS growth%
25.40
22.54
25.07
25.68
25.91
25.50
26.01
25.13
23.48
24.92
23.92
25.13
25.26
80
0.97
Bookvalue per sh€
0.63
0.66
0.60
0.66
0.62
0.54
0.49
0.45
0.45
0.47
0.25
(5.55%)
(2.63%)
—
1.10
FCF per share€
0.99
0.93
0.97
1.06
1.19
1.33
1.28
1.33
1.30
1.20
0.52
0.15%
2.65%
—
1.21
Dividend per sh€
0.54
0.47
0.41
0.41
0.44
0.43
0.44
0.45
0.45
0.46
0.46
0.99%
(0.91%)
—
24.09
Div yield (avg)%
4.37
2.61
3.40
1.42
2.37
4.82
5.01
7.22
8.28
6.06
2.21
6.06
4.59
84
9.60
Payout ratio%
17.31
19.10
17.61
17.70
18.14
20.49
22.78
20.27
23.07
24.87
21.15
22.78
19.69
60
5.676
Shares (diluted)M
5.585
5.600
4.944
5.323
5.251
5.586
5.822
6.105
6.186
6.492
5.726
4.33%
2.34%
56
9.78
Buyback yield%
5.36
2.62
1.15
3.49
0.71
1.23
3.78
3.00
4.09
4.73
4.49
3.78
3.24
46
0.502
D/E ratiox
1.576
1.685
1.941
2.175
2.116
2.432
2.447
2.306
2.259
2.148
0.219
2.306
2.161
28
3.114
Enterprise value€M
8.630
8.421
9.361
9.345
10.06
10.78
10.89
12.36
13.15
14.57
2.887
7.69%
7.14%
88
4.344
LT debt€M
4.993
5.344
4.944
5.601
5.280
5.249
5.166
5.505
5.388
5.742
0.794
1.69%
2.12%
26
Revenue
€5.989M
4.06%
1.00×
Cost of revenue
€4.016M
4.40%
1.03×
Operating expenses
€0.799M
3.46%
0.94×