6.207
Revenue€M
6.684
6.959
7.479
7.737
8.288
8.866
9.545
10.06
10.75
11.17
6.386
6.14%
6.09%
82
14.64
Revenue growth%
32.23
30.33
28.86
30.24
28.68
27.78
28.17
30.33
30.87
33.13
24.71
30.33
30.28
27
9.62
Gross margin%
21.61
20.60
22.47
24.36
26.02
23.37
21.45
22.76
23.20
25.83
6.30
23.20
22.98
58
9.98
Operating margin%
24.74
26.20
26.45
27.62
29.86
29.59
26.96
29.13
26.22
25.25
6.41
26.96
26.71
21
21.44
Net margin%
12.75
14.06
16.67
17.90
15.26
17.56
15.70
13.75
15.65
16.16
5.21
15.70
15.68
53
13.71
P/E ratio (avg)x
11.49
12.22
12.49
12.66
13.41
11.79
11.31
12.18
13.34
13.08
25.71
12.18
12.35
76
37.84
EV/EBITx
19.42
20.65
22.44
22.21
24.99
24.65
24.14
22.46
23.61
25.53
37.51
24.14
23.03
94
9.26
FCF yield (avg)%
14.85
17.30
18.31
18.89
21.26
21.76
23.36
21.94
19.25
17.51
14.87
21.76
19.07
78
17.90
FCF margin%
18.60
15.71
17.80
18.18
17.39
18.65
17.56
19.98
22.24
23.30
7.35
19.98
18.39
7
0.289
FCF / Net incomex
0.181
0.197
0.186
0.212
0.207
0.207
0.220
0.227
0.243
0.251
0.253
0.227
0.210
31
28.21
ROIC%
32.38
33.29
31.91
29.46
30.86
29.50
28.07
28.73
28.57
29.53
22.15
28.73
29.52
48
20.03
Return on equity%
10.57
12.13
9.40
6.92
3.97
6.23
4.49
5.99
6.66
5.89
25.28
5.99
6.44
79
13.85
Return on assets%
16.92
19.86
22.07
24.48
25.95
25.40
27.29
28.26
26.76
25.71
8.36
26.76
25.55
65
1.09
EPS€
0.43
0.39
0.40
0.36
0.39
0.40
0.37
0.36
0.37
0.33
1.13
(3.22%)
(3.62%)
—
28.50
EPS growth%
13.25
10.34
13.06
13.17
15.12
15.53
13.17
15.55
15.73
15.93
3.25
15.55
14.18
82
0.62
Bookvalue per sh€
0.72
0.79
0.80
0.77
0.84
0.75
0.82
0.84
0.88
0.96
0.52
2.73%
3.48%
—
0.36
FCF per share€
0.59
0.60
0.64
0.59
0.58
0.61
0.60
0.59
0.63
0.69
1.34
3.42%
0.73%
—
0.87
Dividend per sh€
0.27
0.29
0.29
0.29
0.30
0.34
0.34
0.37
0.43
0.47
0.64
9.14%
7.15%
—
2.83
Div yield (avg)%
25.59
26.96
29.54
28.64
26.35
28.29
29.87
32.18
32.25
29.40
29.33
29.87
29.02
36
3.23
Payout ratio%
1.44
0.76
2.01
0.40
0.60
1.97
0.90
0.40
0.40
1.62
26.89
0.90
0.83
80
6.389
Shares (diluted)M
5.824
5.709
6.258
6.611
7.070
6.764
6.746
7.010
7.470
7.756
6.215
1.87%
1.89%
31
10.86
Buyback yield%
13.28
13.78
12.13
14.14
13.75
12.05
9.27
9.81
11.48
13.13
18.83
11.48
12.63
12
1.486
D/E ratiox
1.305
1.225
1.104
1.143
1.191
1.299
1.229
1.122
1.228
1.145
1.117
1.228
1.208
62
11.05
Enterprise value€M
6.116
6.530
5.919
6.283
7.115
7.165
7.505
7.282
7.633
8.643
11.71
3.97%
3.54%
61
3.069
LT debt€M
14.94
15.00
14.96
13.99
15.16
14.53
13.41
14.21
12.74
11.54
8.207
(5.31%)
(2.86%)
26
Revenue
€11.17M
6.09%
1.00×
Cost of revenue
€7.188M
6.05%
1.00×
Operating expenses
€1.293M
5.99%
0.99×
Goodwill & intangibles
15.85%