20.43
Revenue€M
29.21
30.23
30.92
32.87
34.67
36.00
36.66
38.31
39.91
41.72
21.63
3.77%
3.82%
53
24.66
Revenue growth%
9.05
9.50
11.33
14.03
12.34
10.90
13.03
14.25
15.48
15.76
27.21
14.25
12.69
56
7.68
Gross margin%
2.10
1.59
3.23
5.83
4.83
3.17
5.39
7.58
6.00
5.15
2.81
5.39
4.99
5
9.02
Operating margin%
23.21
20.35
17.99
19.49
18.92
20.62
21.06
21.25
22.38
19.90
23.49
21.06
20.48
6
17.22
Net margin%
21.64
20.71
23.69
25.65
26.81
28.20
31.03
29.25
28.20
26.32
21.18
28.20
26.56
95
8.912
P/E ratio (avg)x
29.25
33.95
33.88
34.09
33.42
32.00
37.66
43.92
47.02
44.80
19.90
43.92
34.02
10
11.59
EV/EBITx
6.681
6.539
6.469
7.397
8.152
9.400
10.00
10.39
10.53
11.36
36.48
10.39
8.776
46
23.23
FCF yield (avg)%
33.51
34.49
33.75
36.75
36.35
38.22
38.19
35.99
35.00
37.94
9.34
37.94
36.17
59
22.14
FCF margin%
10.93
10.62
9.21
6.47
8.16
8.98
7.35
8.60
8.79
6.28
5.28
8.60
8.69
85
1.115
FCF / Net incomex
1.031
0.951
1.068
1.008
1.133
1.273
1.432
1.549
1.642
1.609
1.712
1.549
1.203
54
5.77
ROIC%
11.94
11.81
13.05
13.81
15.26
13.44
12.18
14.68
14.27
17.24
7.56
14.27
13.63
87
28.38
Return on equity%
36.02
38.33
41.00
39.56
37.57
37.91
39.64
38.91
37.39
38.71
26.46
38.71
38.52
63
9.49
Return on assets%
18.85
19.82
17.81
15.52
16.04
14.14
13.80
16.27
18.42
19.94
12.87
16.27
17.04
40
0.57
EPS€
1.46
1.43
1.40
1.31
1.51
1.73
1.82
2.09
2.18
2.23
0.61
8.07%
4.80%
—
5.28
EPS growth%
20.93
23.57
22.02
22.01
20.56
21.08
21.09
21.80
23.25
21.42
27.97
21.42
21.61
56
0.96
Bookvalue per sh€
1.60
1.75
1.86
1.99
1.88
2.09
2.41
2.60
2.49
2.35
0.42
4.66%
4.21%
—
0.94
FCF per share€
0.24
0.23
0.24
0.26
0.27
0.27
0.29
0.28
0.27
0.29
0.80
1.26%
2.22%
—
0.85
Dividend per sh€
0.60
0.63
0.58
0.55
0.58
0.61
0.57
0.64
0.61
0.62
0.95
1.37%
0.73%
—
10.94
Div yield (avg)%
12.64
10.68
11.37
13.17
16.13
17.86
17.67
19.13
21.45
19.25
7.63
19.13
16.90
13
10.41
Payout ratio%
20.86
19.61
17.52
17.73
14.81
14.02
11.56
12.24
13.30
11.39
16.71
12.24
14.41
83
34.05
Shares (diluted)M
40.14
43.91
46.57
50.63
56.46
64.06
70.82
74.43
84.43
95.20
34.57
11.02%
9.06%
65
3.86
Buyback yield%
31.00
32.84
35.23
36.80
39.04
36.61
34.80
33.21
34.12
31.38
14.17
34.12
34.46
65
0.750
D/E ratiox
0.319
0.363
0.369
0.388
0.415
0.404
0.411
0.449
0.456
0.450
0.715
0.449
0.408
73
16.25
Enterprise value€M
14.45
16.58
17.19
18.68
20.54
20.91
24.33
29.26
33.41
33.55
36.44
10.32%
10.81%
86
21.13
LT debt€M
5.485
5.593
5.538
5.846
6.222
6.634
6.645
6.320
6.508
5.767
35.74
(1.51%)
0.51%
42
Revenue
€41.72M
3.82%
1.00×
Cost of revenue
€23.60M
3.80%
1.00×
Operating expenses
€9.060M
3.64%
0.98×
Cash and investments
16.58%