11.54
Revenue€M
9.087
9.687
10.52
11.43
12.06
12.99
14.10
15.24
16.02
17.15
12.58
7.31%
7.19%
22
7.02
Revenue growth%
21.28
19.37
17.79
17.32
19.41
22.39
19.75
21.09
21.29
22.17
5.49
21.29
20.42
87
20.48
Gross margin%
22.20
21.70
21.41
22.42
24.95
25.35
28.28
27.38
26.69
28.95
29.20
27.38
25.15
31
8.37
Operating margin%
28.05
29.66
30.94
31.81
34.58
32.75
31.01
32.22
30.18
33.10
25.09
32.22
31.41
36
24.46
Net margin%
24.82
26.53
23.91
25.03
23.80
23.65
20.73
18.83
18.99
16.61
27.60
18.99
23.73
44
16.54
P/E ratio (avg)x
24.30
23.17
22.83
19.64
19.73
20.68
18.41
17.11
14.93
14.38
35.62
17.11
19.68
66
36.42
EV/EBITx
41.74
44.98
43.70
45.95
53.53
57.64
57.03
62.99
71.29
84.00
7.056
62.99
55.28
44
27.59
FCF yield (avg)%
13.48
15.24
17.88
18.98
21.77
22.88
24.12
25.35
28.32
28.65
22.14
25.35
22.33
40
7.10
FCF margin%
21.39
22.32
19.72
17.34
16.41
15.88
16.79
16.02
18.57
19.37
29.24
16.79
17.95
60
1.738
FCF / Net incomex
0.322
0.353
0.381
0.432
0.438
0.413
0.414
0.388
0.438
0.448
1.421
0.414
0.414
66
24.73
ROIC%
13.45
16.30
15.24
16.86
17.03
14.52
12.63
10.90
9.42
6.92
5.82
10.90
13.98
14
18.52
Return on equity%
23.67
20.67
20.82
23.23
21.31
18.57
17.49
15.83
13.08
15.72
25.64
15.83
19.62
12
3.13
Return on assets%
8.53
6.67
3.74
5.54
5.31
6.43
5.42
4.18
2.40
4.94
14.27
4.94
5.36
11
1.09
EPS€
1.23
1.28
1.20
1.36
1.28
1.37
1.29
1.32
1.41
1.58
1.18
4.28%
2.90%
—
10.32
EPS growth%
22.82
21.96
21.25
18.48
16.83
19.77
21.00
23.32
24.11
25.93
24.67
23.32
21.60
42
0.28
Bookvalue per sh€
0.39
0.42
0.36
0.38
0.37
0.33
0.35
0.38
0.36
0.34
0.39
(1.25%)
(2.21%)
—
0.94
FCF per share€
1.24
1.17
1.09
1.19
1.11
1.05
1.13
1.02
1.10
1.02
0.57
(1.71%)
(0.94%)
—
0.28
Dividend per sh€
1.16
1.06
1.01
0.90
0.99
0.95
0.87
0.89
0.87
0.88
1.12
(2.25%)
(3.57%)
—
26.34
Div yield (avg)%
4.56
6.30
3.73
2.13
1.40
1.12
2.57
4.11
3.07
4.16
5.28
3.07
3.40
85
19.37
Payout ratio%
24.31
25.02
24.06
22.36
19.61
18.86
20.65
18.65
20.50
22.77
22.73
20.50
21.50
15
7.248
Shares (diluted)M
7.823
7.080
7.453
7.694
8.261
9.280
10.02
11.00
12.41
13.94
6.957
11.03%
7.07%
68
23.18
Buyback yield%
6.91
5.95
4.80
5.56
5.40
6.25
7.54
5.05
5.56
3.18
22.90
5.56
5.56
9
1.649
D/E ratiox
1.235
1.356
1.506
1.678
1.755
1.865
1.838
2.004
2.347
2.771
0.452
2.004
1.797
34
9.971
Enterprise value€M
9.406
9.659
9.960
11.34
11.85
13.18
13.38
12.10
11.84
11.10
12.46
(1.31%)
1.40%
88
16.92
LT debt€M
2.833
3.137
3.405
3.017
3.078
3.274
3.221
3.360
2.994
2.786
11.36
(1.97%)
(0.05%)
60
Revenue
€17.15M
7.19%
1.00×
Cost of revenue
€8.096M
7.18%
1.00×
Operating expenses
€4.109M
7.31%
1.01×
Goodwill & intangibles
18.29%