81.13
Revenue€M
59.76
61.23
63.61
66.07
66.52
68.81
70.08
71.24
71.85
71.32
89.77
1.40%
2.15%
56
5.37
Revenue growth%
19.37
19.69
22.19
20.60
20.67
20.28
18.71
20.78
19.94
21.97
5.74
20.28
20.44
7
13.65
Gross margin%
25.02
27.22
24.85
24.28
25.10
23.01
21.09
21.26
22.78
21.57
29.09
21.57
23.65
69
14.23
Operating margin%
24.40
24.72
24.13
22.01
19.27
19.80
19.09
16.51
16.43
16.56
3.03
16.56
19.53
75
23.66
Net margin%
26.70
25.35
23.65
26.37
28.02
28.03
25.18
25.48
24.27
25.77
17.71
25.48
25.62
51
7.990
P/E ratio (avg)x
35.66
32.34
31.51
30.21
30.88
29.95
26.13
26.36
25.97
27.79
6.375
26.36
30.08
62
32.48
EV/EBITx
19.07
19.57
20.78
19.20
19.69
18.57
17.58
18.96
20.79
22.16
13.82
18.96
19.38
70
28.23
FCF yield (avg)%
24.57
23.58
25.24
22.92
21.92
22.29
21.82
19.95
19.40
16.58
18.53
19.95
22.11
34
11.51
FCF margin%
14.62
12.82
13.31
13.75
13.10
14.47
14.56
13.29
10.72
13.48
14.77
13.48
13.40
22
1.133
FCF / Net incomex
1.896
1.993
2.328
2.223
2.373
2.382
2.267
2.609
2.912
2.936
0.920
2.609
2.351
24
28.94
ROIC%
8.90
8.09
6.21
3.80
6.63
4.96
2.98
5.18
4.12
4.43
28.88
4.43
5.07
84
29.18
Return on equity%
17.69
15.25
12.53
14.68
13.26
16.08
16.31
14.67
15.89
15.40
17.53
15.89
15.33
47
27.49
Return on assets%
32.27
30.69
29.52
30.39
30.03
32.29
29.65
26.94
25.94
24.47
28.27
26.94
29.84
48
0.23
EPS€
0.59
0.71
0.86
0.95
0.96
0.99
0.98
1.04
1.08
1.30
0.24
6.21%
8.63%
—
3.53
EPS growth%
8.35
6.59
3.60
3.14
0.40
3.16
5.12
6.28
7.39
6.46
9.85
6.28
5.70
84
0.39
Bookvalue per sh€
0.25
0.27
0.30
0.31
0.33
0.36
0.41
0.39
0.40
0.40
0.11
4.08%
5.70%
—
0.29
FCF per share€
0.36
0.38
0.36
0.35
0.32
0.32
0.35
0.32
0.33
0.36
0.14
2.66%
(0.99%)
—
0.19
Dividend per sh€
0.38
0.41
0.49
0.55
0.59
0.57
0.58
0.57
0.67
0.68
0.21
3.01%
7.41%
—
18.07
Div yield (avg)%
10.03
8.44
8.82
11.38
11.63
14.51
15.37
17.34
14.65
15.95
18.71
15.37
13.07
24
19.47
Payout ratio%
30.81
30.06
30.92
31.60
31.17
31.37
33.45
35.02
33.59
31.47
15.85
33.45
31.42
29
70.38
Shares (diluted)M
146.3
170.6
174.3
171.9
201.3
214.9
244.7
286.7
333.4
382.2
68.89
13.69%
10.80%
15
10.22
Buyback yield%
9.98
12.54
15.53
13.49
15.78
15.37
15.85
12.91
12.34
12.44
19.28
12.91
13.20
36
1.622
D/E ratiox
1.133
1.110
1.220
1.138
1.128
1.079
1.191
1.193
1.260
1.292
0.813
1.193
1.165
44
56.86
Enterprise value€M
76.08
78.36
76.78
76.94
84.81
90.73
86.13
93.98
103.8
107.4
64.44
4.84%
3.94%
53
50.91
LT debt€M
105.7
98.07
89.60
81.64
86.55
84.29
88.22
81.18
89.97
81.41
75.96
(1.22%)
(2.01%)
35
Revenue
€71.32M
2.15%
1.00×
Cost of revenue
€38.60M
2.15%
1.00×
Operating expenses
€15.62M
2.63%
1.05×
Cash and investments
17.37%