8.130
Revenue€M
16.03
16.21
16.50
17.27
17.96
18.32
18.68
18.79
19.27
20.08
8.327
2.26%
2.43%
76
24.81
Revenue growth%
16.03
13.13
14.69
15.17
16.57
17.00
18.67
15.91
15.53
17.14
27.72
17.00
15.97
45
27.09
Gross margin%
22.74
25.17
25.19
27.89
30.16
33.11
31.59
30.83
28.63
25.91
16.74
30.83
28.26
24
27.93
Operating margin%
13.74
10.78
8.60
9.44
7.77
6.98
5.98
5.68
3.14
1.76
21.06
5.68
7.37
92
29.43
Net margin%
19.01
19.81
20.38
22.00
22.86
25.77
27.91
28.64
26.60
28.21
17.68
27.91
24.32
67
36.05
P/E ratio (avg)x
44.57
42.24
38.94
43.05
43.03
43.65
44.15
41.16
38.97
37.07
21.87
41.16
42.64
90
35.82
EV/EBITx
43.99
45.58
43.48
39.97
37.49
36.97
33.35
29.69
29.12
26.71
30.87
29.69
37.23
90
25.31
FCF yield (avg)%
6.70
8.57
11.26
9.40
11.61
13.45
14.91
15.24
14.42
15.86
24.06
14.91
12.53
42
10.03
FCF margin%
14.12
15.78
13.39
12.87
12.08
14.14
12.76
15.00
13.74
12.36
13.28
13.74
13.56
40
0.587
FCF / Net incomex
0.778
0.844
0.919
0.792
0.739
0.679
0.603
0.602
0.603
0.557
1.053
0.603
0.709
6
18.88
ROIC%
19.59
22.09
24.20
23.93
25.67
23.19
21.01
20.59
19.02
17.82
9.96
20.59
21.55
68
2.89
Return on equity%
19.71
19.03
21.62
23.53
21.70
20.90
22.95
24.85
26.68
25.89
16.13
24.85
22.33
62
26.75
Return on assets%
21.59
22.04
24.99
27.08
26.51
27.36
25.03
22.40
25.26
23.66
20.67
25.03
25.01
74
0.18
EPS€
0.13
0.14
0.15
0.17
0.18
0.18
0.18
0.20
0.24
0.25
0.20
7.49%
5.73%
—
6.25
EPS growth%
27.80
27.82
26.21
27.92
28.27
27.65
28.65
27.34
28.55
28.02
21.72
28.02
27.87
80
0.13
Bookvalue per sh€
0.28
0.27
0.26
0.30
0.30
0.31
0.36
0.39
0.37
0.41
0.29
6.54%
4.09%
—
0.10
FCF per share€
0.29
0.29
0.31
0.33
0.36
0.36
0.33
0.38
0.35
0.33
0.24
(1.54%)
1.06%
—
0.13
Dividend per sh€
0.24
0.24
0.22
0.22
0.20
0.22
0.21
0.19
0.18
0.19
0.10
(1.22%)
(1.45%)
—
22.20
Div yield (avg)%
16.42
18.76
19.51
17.21
19.72
20.34
19.95
19.43
16.53
17.03
10.09
19.43
19.10
46
4.22
Payout ratio%
31.78
33.96
34.64
33.29
32.04
33.71
33.92
34.88
33.45
35.72
9.18
33.92
33.81
43
17.02
Shares (diluted)M
19.15
18.06
18.38
20.19
20.47
20.68
21.53
22.70
23.18
22.84
17.46
2.22%
0.85%
53
10.94
Buyback yield%
21.45
22.41
22.21
22.01
22.14
21.66
20.18
17.46
19.35
18.35
2.86
19.35
21.55
23
0.405
D/E ratiox
1.412
1.357
1.431
1.564
1.642
1.604
1.573
1.734
1.814
1.647
1.035
1.647
1.588
94
15.70
Enterprise value€M
7.776
7.230
6.839
6.709
7.067
6.354
6.471
6.352
6.884
7.226
14.38
0.45%
0.03%
26
14.76
LT debt€M
4.912
4.682
5.311
5.047
5.861
6.835
6.972
8.188
8.612
8.098
14.08
6.68%
5.60%
89
Revenue
€20.08M
2.43%
1.00×
Cost of revenue
€10.31M
2.57%
1.01×
Operating expenses
€4.761M
2.46%
1.00×