9.583
Revenue€M
61.41
61.64
62.55
63.40
63.16
62.80
62.94
62.56
63.21
64.10
10.71
0.30%
0.54%
47
17.49
Revenue growth%
12.48
11.34
10.19
8.20
5.27
3.74
1.34
1.52
0.55
0.40
16.14
1.34
4.51
55
22.02
Gross margin%
28.68
30.62
32.86
30.22
28.76
25.91
23.14
24.94
27.15
26.49
10.83
25.91
27.91
75
29.42
Operating margin%
13.67
11.51
13.16
13.82
15.52
15.14
13.63
13.73
13.70
15.48
19.99
13.73
13.72
89
20.32
Net margin%
16.83
16.28
15.13
15.28
15.83
15.93
18.83
21.13
21.54
23.49
10.41
21.13
16.55
19
10.01
P/E ratio (avg)x
43.09
38.81
35.41
38.99
36.18
35.81
32.92
30.34
33.83
30.47
10.95
32.92
35.61
60
37.55
EV/EBITx
21.36
21.41
20.99
19.58
18.89
20.78
21.98
23.27
25.26
27.68
31.26
23.27
21.39
44
16.24
FCF yield (avg)%
16.11
14.39
12.35
12.63
9.73
12.60
11.02
12.40
14.08
12.52
15.65
12.52
12.56
65
4.05
FCF margin%
5.29
6.63
4.20
4.63
3.79
2.09
0.80
1.48
3.63
2.05
16.08
2.05
3.71
79
0.118
FCF / Net incomex
0.619
0.598
0.557
0.594
0.586
0.558
0.596
0.631
0.704
0.728
1.505
0.631
0.597
43
5.44
ROIC%
15.95
13.92
12.98
14.61
12.37
11.26
10.02
12.01
10.22
9.41
28.58
10.22
12.19
46
20.87
Return on equity%
14.96
14.11
15.35
17.96
16.64
19.38
21.41
23.23
24.92
22.44
27.81
22.44
18.67
7
13.35
Return on assets%
0.40
1.91
4.00
6.58
6.24
7.55
6.03
6.65
7.80
5.39
27.72
6.65
6.14
30
0.32
EPS€
1.33
1.43
1.68
1.67
1.67
1.81
2.01
2.07
2.13
2.57
0.36
8.96%
7.48%
—
4.11
EPS growth%
27.50
28.07
28.41
27.22
28.38
30.11
27.18
24.67
26.63
23.88
4.05
26.63
27.36
25
0.37
Bookvalue per sh€
0.56
0.55
0.60
0.62
0.73
0.78
0.81
0.78
0.78
0.81
0.82
2.08%
4.94%
—
0.73
FCF per share€
0.53
0.61
0.67
0.64
0.62
0.71
0.69
0.76
0.78
0.87
0.26
7.16%
5.81%
—
0.37
Dividend per sh€
0.30
0.26
0.24
0.22
0.21
0.22
0.22
0.19
0.18
0.18
0.58
(3.52%)
(4.41%)
—
10.01
Div yield (avg)%
17.33
16.84
18.09
18.28
18.20
16.24
16.68
15.08
16.00
13.93
16.81
16.00
16.76
70
11.17
Payout ratio%
7.25
7.69
10.08
8.45
10.20
11.19
10.38
9.78
12.65
15.38
24.67
11.19
10.14
25
30.68
Shares (diluted)M
43.73
45.46
44.63
44.78
51.94
61.21
64.27
69.82
77.78
92.57
30.11
12.25%
8.06%
66
26.36
Buyback yield%
7.86
10.52
12.80
14.01
12.84
11.94
10.21
9.17
7.58
5.65
3.13
9.17
10.37
61
0.986
D/E ratiox
0.086
0.076
0.076
0.069
0.068
0.060
0.057
0.058
0.061
0.064
0.309
0.060
0.066
24
54.29
Enterprise value€M
53.18
51.67
59.33
67.50
77.38
75.18
71.01
83.16
94.06
108.8
32.24
7.06%
7.81%
75
12.17
LT debt€M
34.34
32.46
32.41
35.33
35.83
36.63
40.34
44.09
42.27
49.04
56.61
6.48%
2.93%
18
Revenue
€64.10M
0.54%
1.00×
Cost of revenue
€44.87M
0.77%
1.02×
Operating expenses
€9.429M
(0.15%)
0.93×
Cash and investments
17.17%
Spread over hurdle
15.79%