41.03
Revenue€M
30.07
32.84
35.25
37.85
40.46
44.35
47.39
51.03
55.87
44.14
45.59
8.10%
8.29%
62
2.54
Revenue growth%
26.06
26.18
24.68
26.62
25.96
26.91
24.17
22.28
20.37
2.34
10.08
24.17
26.01
38
17.14
Gross margin%
26.78
27.18
25.75
28.64
31.11
31.83
28.98
27.56
26.08
10.09
14.66
28.98
28.10
32
9.69
Operating margin%
12.61
13.59
11.99
13.61
12.81
13.39
12.79
10.09
10.38
20.46
25.72
12.79
12.70
68
15.29
Net margin%
26.27
24.16
24.23
21.90
20.01
17.22
16.59
13.91
12.70
15.44
22.20
16.59
20.95
62
14.75
P/E ratio (avg)x
27.54
26.37
28.37
32.47
30.74
34.48
39.43
39.32
41.25
16.80
33.35
39.32
31.60
71
30.35
EV/EBITx
19.03
17.85
15.49
14.92
14.19
13.54
14.50
13.74
14.33
18.35
14.53
14.19
14.71
93
12.15
FCF yield (avg)%
26.34
26.78
27.83
25.80
23.73
25.44
23.09
22.23
22.13
26.40
8.11
23.09
25.28
94
25.04
FCF margin%
7.53
6.37
7.90
8.78
7.68
7.29
6.95
9.40
12.34
8.28
9.50
7.68
7.71
51
0.833
FCF / Net incomex
1.542
1.598
1.790
2.045
2.363
2.449
2.302
2.390
2.369
1.420
0.253
2.369
2.174
33
19.79
ROIC%
15.15
14.56
12.00
12.79
12.95
15.15
13.77
14.23
15.14
17.37
9.11
14.23
14.39
43
28.16
Return on equity%
16.85
17.62
15.91
15.32
14.25
17.00
14.51
14.42
12.96
23.89
3.93
14.42
15.62
63
3.26
Return on assets%
19.17
17.01
15.37
17.77
15.76
17.74
18.38
17.98
17.24
13.64
5.95
17.74
17.75
45
0.56
EPS€
2.88
3.46
3.72
3.72
3.60
3.74
4.05
4.57
4.71
0.58
0.67
4.81%
5.99%
—
17.77
EPS growth%
5.47
3.60
3.41
3.39
5.92
3.01
3.73
2.77
0.43
23.38
25.08
3.01
3.51
22
2.12
Bookvalue per sh€
2.51
2.52
2.45
2.59
3.02
3.12
3.69
3.49
3.52
0.34
1.97
6.40%
4.74%
—
0.74
FCF per share€
1.21
1.36
1.46
1.75
2.07
2.32
2.31
2.67
2.90
0.50
2.13
10.64%
9.57%
—
1.25
Dividend per sh€
2.63
2.62
2.56
2.79
3.36
3.88
3.92
4.01
4.35
2.29
2.04
9.28%
6.67%
—
2.77
Div yield (avg)%
11.62
10.37
10.25
11.38
9.78
9.53
7.36
4.55
3.36
22.48
11.54
7.36
10.01
53
27.96
Payout ratio%
1.62
3.32
2.60
3.17
1.05
0.47
0.40
1.29
0.40
4.90
14.10
0.47
1.46
14
6.703
Shares (diluted)M
4.290
4.392
4.473
4.758
4.217
4.585
4.011
4.106
4.133
6.362
6.627
(2.78%)
(1.20%)
73
15.56
Buyback yield%
5.77
5.28
6.52
8.74
8.45
7.37
6.05
6.27
4.31
25.42
17.93
6.27
6.40
60
1.318
D/E ratiox
1.352
1.340
1.348
1.464
1.602
1.607
1.553
1.490
1.343
0.937
1.480
1.553
1.434
48
36.73
Enterprise value€M
32.76
33.21
33.80
35.87
34.36
36.51
40.07
37.49
32.84
33.51
21.94
(1.75%)
(0.16%)
48
39.20
LT debt€M
15.53
13.88
14.11
13.41
12.78
12.81
13.47
12.48
11.90
37.39
10.12
(2.37%)
(2.52%)
46
Revenue
€55.87M
8.29%
1.00×
Cost of revenue
€30.50M
8.41%
1.01×
Operating expenses
€8.343M
7.58%
0.94×