1.670
Revenue€M
13.11
13.27
13.37
13.37
13.40
13.37
13.84
13.83
13.69
14.16
1.811
1.12%
1.11%
53
13.03
Revenue growth%
2.73
5.10
4.28
4.83
3.07
2.35
4.06
1.66
0.40
0.40
27.91
1.66
2.90
29
13.81
Gross margin%
21.97
23.97
21.89
21.78
22.13
21.48
23.98
22.78
23.85
26.82
3.11
23.85
22.45
63
16.94
Operating margin%
25.80
26.38
24.47
23.78
22.76
25.33
25.11
23.99
21.91
22.71
14.24
23.99
24.23
89
22.74
Net margin%
21.52
21.62
18.99
21.46
21.26
19.14
20.36
20.96
23.17
25.87
8.52
20.96
21.36
39
14.51
P/E ratio (avg)x
17.13
18.77
17.46
15.69
14.08
13.59
12.91
12.10
11.61
11.21
34.56
12.10
13.84
9
29.89
EV/EBITx
23.47
24.23
23.74
23.53
24.75
26.72
26.85
25.32
23.37
22.10
36.48
25.32
23.99
91
14.70
FCF yield (avg)%
0.40
0.40
1.03
3.73
3.46
6.23
5.49
3.31
4.08
2.37
10.24
4.08
3.38
23
18.72
FCF margin%
15.24
17.09
18.63
18.75
20.32
19.97
21.35
21.67
20.36
21.60
19.87
21.35
20.14
93
0.527
FCF / Net incomex
0.182
0.178
0.182
0.168
0.177
0.186
0.163
0.161
0.173
0.172
0.552
0.172
0.175
17
4.47
ROIC%
23.98
21.62
20.59
21.32
18.38
20.65
20.21
22.63
22.72
23.58
11.99
22.63
21.47
71
19.34
Return on equity%
22.09
20.07
18.03
15.20
13.92
14.35
14.34
13.92
12.95
10.00
25.41
13.92
14.35
26
24.94
Return on assets%
7.64
7.40
8.69
8.78
9.63
8.30
5.90
3.37
6.10
3.84
11.15
5.90
7.52
83
0.06
EPS€
0.10
0.10
0.10
0.11
0.11
0.12
0.13
0.14
0.13
0.12
0.07
0.55%
1.65%
—
15.23
EPS growth%
3.15
3.51
5.06
4.23
4.65
3.77
2.19
4.30
5.57
3.89
11.86
3.89
4.06
57
0.08
Bookvalue per sh€
0.26
0.29
0.30
0.28
0.29
0.28
0.25
0.29
0.29
0.27
0.06
(1.92%)
(0.19%)
—
0.20
FCF per share€
0.14
0.16
0.17
0.17
0.19
0.21
0.25
0.26
0.29
0.32
0.17
11.21%
10.42%
—
0.08
Dividend per sh€
0.18
0.20
0.21
0.20
0.22
0.22
0.26
0.29
0.34
0.38
0.22
11.61%
7.58%
—
25.95
Div yield (avg)%
11.19
9.44
6.78
8.42
9.46
11.82
12.96
11.80
9.50
7.02
6.81
11.80
9.48
35
8.11
Payout ratio%
21.51
22.18
19.21
16.52
17.98
20.67
22.24
21.09
22.80
25.46
14.95
22.24
21.30
26
32.63
Shares (diluted)M
27.44
25.92
26.77
29.96
33.62
33.68
34.34
31.16
29.57
29.36
32.70
(2.67%)
0.43%
58
10.09
Buyback yield%
18.70
17.82
16.83
17.64
18.47
21.47
23.09
24.94
22.81
25.24
22.34
23.09
20.09
52
1.079
D/E ratiox
1.154
1.143
1.075
0.948
0.820
0.786
0.727
0.714
0.687
0.746
1.188
0.727
0.803
86
8.046
Enterprise value€M
25.38
24.44
24.11
24.02
26.58
28.36
32.62
38.09
43.09
49.66
1.422
13.31%
8.18%
56
10.74
LT debt€M
16.54
18.67
19.34
20.00
21.93
22.32
22.61
25.01
27.30
30.22
4.032
6.63%
5.33%
89
Revenue
€14.16M
1.11%
1.00×
Cost of revenue
€8.203M
1.11%
1.00×
Operating expenses
€1.783M
0.85%
0.97×
Goodwill & intangibles
17.82%
Property and equipment
15.99%