25.08
Revenue€M
17.19
18.11
19.11
20.05
21.33
22.51
23.80
25.01
26.71
27.90
27.82
5.51%
5.67%
19
13.45
Revenue growth%
14.31
13.91
16.86
14.93
16.71
18.15
15.83
16.22
18.69
16.25
17.28
16.25
16.24
41
10.67
Gross margin%
32.33
31.93
32.93
35.00
37.27
39.15
39.81
40.78
40.28
38.72
25.21
39.81
38.00
61
3.83
Operating margin%
4.07
6.81
6.51
5.40
3.01
3.29
1.36
0.60
2.37
0.40
18.27
1.36
3.15
42
2.61
Net margin%
30.19
27.38
27.10
28.28
30.16
31.03
33.66
35.67
33.06
31.18
9.90
33.06
30.61
33
6.936
P/E ratio (avg)x
20.96
23.57
27.35
28.22
31.64
34.82
35.76
37.63
36.10
37.73
9.324
36.10
33.23
49
9.210
EV/EBITx
28.84
31.89
32.76
30.92
31.37
30.49
28.65
26.90
28.54
31.79
35.10
28.65
30.71
34
21.68
FCF yield (avg)%
19.27
21.50
18.99
18.94
17.76
15.16
18.08
17.09
15.16
13.93
2.20
15.16
17.92
9
23.65
FCF margin%
20.17
20.10
17.75
20.42
17.52
18.60
18.65
16.21
15.32
17.48
14.78
17.48
18.18
72
0.191
FCF / Net incomex
0.743
0.676
0.614
0.571
0.587
0.520
0.567
0.516
0.496
0.515
0.677
0.516
0.569
67
22.47
ROIC%
22.95
20.66
19.63
22.29
23.86
24.70
27.62
29.06
28.63
30.75
14.34
28.63
24.28
57
16.74
Return on equity%
3.44
3.81
3.13
6.02
4.83
7.29
9.75
11.21
10.51
8.72
14.76
9.75
6.66
90
23.07
Return on assets%
10.05
7.84
6.40
6.49
6.14
8.33
8.80
9.43
10.56
8.58
4.03
8.80
8.46
75
0.90
EPS€
0.67
0.72
0.70
0.73
0.68
0.62
0.60
0.62
0.62
0.59
0.98
(2.88%)
(2.14%)
—
21.53
EPS growth%
24.31
23.72
21.11
19.04
20.08
21.14
20.39
17.98
17.45
14.62
4.02
17.98
20.23
51
1.06
Bookvalue per sh€
1.21
1.46
1.71
1.76
2.14
2.36
2.51
2.58
2.65
2.98
1.18
6.90%
10.37%
—
0.82
FCF per share€
0.93
1.01
0.98
0.94
1.03
1.13
1.20
1.12
1.23
1.20
0.68
3.04%
3.40%
—
0.66
Dividend per sh€
0.67
0.76
0.82
0.84
0.87
0.83
0.86
0.94
1.02
1.19
0.96
6.38%
7.07%
—
9.55
Div yield (avg)%
17.87
16.11
17.57
16.31
13.91
15.12
15.89
14.48
16.88
15.83
14.53
15.83
16.00
83
29.88
Payout ratio%
26.22
28.61
29.08
27.65
25.93
24.16
26.35
24.84
24.25
26.42
10.82
24.84
26.29
56
12.86
Shares (diluted)M
25.05
28.19
28.47
32.98
34.69
33.67
33.65
34.87
41.22
46.49
12.79
6.03%
8.13%
33
15.63
Buyback yield%
13.40
16.13
14.89
16.59
17.55
19.97
21.65
21.29
21.14
23.36
23.43
21.29
18.76
76
1.081
D/E ratiox
0.866
0.919
1.007
1.036
1.201
1.311
1.249
1.175
1.288
1.224
1.302
1.249
1.188
46
26.75
Enterprise value€M
13.84
15.92
18.25
20.00
21.19
19.69
19.61
22.02
22.94
25.62
31.70
3.87%
7.06%
24
22.14
LT debt€M
6.759
6.177
5.900
5.626
4.942
4.634
4.268
4.590
4.175
4.363
24.86
(2.46%)
(4.66%)
34
Revenue
€27.90M
5.67%
1.00×
Cost of revenue
€16.90M
5.73%
1.01×
Operating expenses
€5.933M
5.83%
1.02×
Cash and investments
18.80%
Goodwill & intangibles
15.54%