16.96
Revenue€M
15.51
16.30
16.60
17.28
17.95
18.25
18.77
19.52
19.71
20.28
18.31
2.47%
3.03%
9
10.48
Revenue growth%
11.02
8.04
6.47
3.84
4.75
5.57
3.47
2.33
5.19
6.41
9.34
5.19
5.38
51
22.70
Gross margin%
25.01
26.83
24.25
22.42
22.54
19.55
18.54
19.94
21.30
24.15
7.70
19.94
22.48
64
12.15
Operating margin%
19.79
20.80
18.02
15.60
13.81
13.77
12.48
10.19
10.09
9.18
22.82
10.19
13.79
48
14.89
Net margin%
16.47
16.54
14.00
11.10
13.64
11.10
10.66
13.00
12.56
10.21
18.38
11.10
12.78
10
28.64
P/E ratio (avg)x
34.33
32.49
38.14
41.67
43.53
44.24
46.91
49.78
54.56
56.31
13.69
49.78
43.88
31
10.96
EV/EBITx
33.82
33.95
30.64
30.11
32.99
31.92
35.58
32.43
32.84
31.21
26.62
32.43
32.64
5
9.10
FCF yield (avg)%
4.07
6.25
5.77
8.64
8.78
10.06
9.84
12.33
12.48
11.76
29.30
11.76
9.31
68
3.25
FCF margin%
7.40
10.30
10.01
11.23
9.71
7.02
6.23
7.81
10.09
10.59
5.21
7.81
9.86
76
0.849
FCF / Net incomex
0.403
0.380
0.343
0.335
0.353
0.338
0.348
0.322
0.327
0.346
0.747
0.338
0.345
41
11.51
ROIC%
26.86
28.06
28.85
27.08
26.12
25.71
24.51
25.70
23.32
22.31
8.58
24.51
25.91
77
14.94
Return on equity%
25.78
28.74
27.40
24.98
23.68
25.01
26.95
28.38
31.38
29.82
23.23
28.38
27.17
45
23.52
Return on assets%
27.98
26.42
23.46
21.74
20.95
19.10
17.16
18.50
21.11
18.30
14.92
18.50
21.03
48
0.18
EPS€
0.11
0.12
0.11
0.11
0.12
0.11
0.12
0.11
0.11
0.11
0.19
(2.15%)
(0.56%)
—
8.55
EPS growth%
3.68
3.79
0.80
1.60
0.40
3.30
1.19
0.73
3.70
4.64
24.33
3.30
2.45
80
0.11
Bookvalue per sh€
0.10
0.09
0.09
0.10
0.09
0.08
0.08
0.09
0.08
0.09
0.05
(0.81%)
(1.55%)
—
0.14
FCF per share€
0.08
0.09
0.09
0.11
0.12
0.13
0.13
0.15
0.14
0.15
0.05
4.12%
5.11%
—
0.07
Dividend per sh€
0.23
0.24
0.26
0.26
0.25
0.22
0.24
0.22
0.22
0.21
0.16
(3.29%)
0.13%
—
20.17
Div yield (avg)%
19.47
18.61
19.97
21.03
18.35
19.64
21.18
19.24
17.55
15.69
12.85
19.24
19.35
12
16.28
Payout ratio%
5.49
5.09
5.57
3.77
1.69
2.27
2.17
1.56
0.40
3.40
21.03
2.17
2.83
84
80.99
Shares (diluted)M
75.42
74.51
69.00
66.26
65.14
60.14
68.24
71.47
65.60
61.87
77.76
(1.03%)
(2.96%)
53
8.08
Buyback yield%
21.97
23.65
24.94
26.93
28.01
30.90
28.65
30.12
30.48
29.68
26.26
30.12
28.33
57
1.188
D/E ratiox
0.891
0.915
0.895
0.911
0.826
0.839
0.810
0.741
0.725
0.659
0.572
0.741
0.833
53
8.199
Enterprise value€M
0.668
0.634
0.664
0.711
0.648
0.590
0.612
0.583
0.589
0.518
10.73
(4.36%)
(2.44%)
36
10.47
LT debt€M
19.00
21.32
19.01
19.89
20.42
18.48
17.73
19.46
21.67
20.61
4.141
0.18%
1.77%
63
Revenue
€20.28M
3.03%
1.00×
Cost of revenue
€10.98M
3.29%
1.03×
Operating expenses
€2.735M
2.21%
0.92×
Goodwill & intangibles
15.00%