39.40
Revenue€M
30.28
30.71
30.89
30.42
30.62
30.46
31.06
31.55
30.98
30.47
42.48
(0.10%)
(0.12%)
31
18.76
Revenue growth%
17.51
18.98
16.62
16.70
15.28
13.09
15.94
17.91
16.87
19.69
18.64
16.87
16.79
18
16.65
Gross margin%
26.12
25.22
24.21
23.02
23.80
24.44
22.53
21.55
24.07
21.63
28.26
22.53
23.94
38
28.41
Operating margin%
29.65
31.01
29.81
30.03
28.53
29.13
27.37
28.50
26.98
28.00
23.23
28.00
28.83
11
9.04
Net margin%
30.67
29.17
27.05
24.18
22.66
20.27
18.51
17.02
17.90
15.64
16.51
17.90
21.47
66
36.87
P/E ratio (avg)x
10.68
10.60
10.37
9.611
8.837
9.581
8.292
8.980
8.926
7.731
12.47
8.926
9.280
71
22.02
EV/EBITx
44.10
42.15
43.21
47.69
46.41
48.32
57.36
66.61
64.18
62.22
30.90
62.22
48.00
68
4.86
FCF yield (avg)%
16.38
18.21
19.89
17.80
20.42
17.74
15.13
16.80
18.87
17.10
10.16
17.10
17.77
80
26.07
FCF margin%
28.07
28.01
26.30
28.15
31.03
31.08
33.88
31.58
32.56
31.75
21.10
31.75
31.05
20
1.011
FCF / Net incomex
0.254
0.254
0.221
0.217
0.228
0.210
0.227
0.218
0.198
0.176
1.729
0.210
0.220
57
13.18
ROIC%
10.27
8.65
5.88
8.65
6.92
7.53
10.40
9.73
7.13
5.72
14.64
7.53
8.09
73
19.04
Return on equity%
17.51
19.41
22.39
19.85
19.15
18.98
16.85
15.63
13.98
12.75
3.16
15.63
18.25
13
21.97
Return on assets%
17.58
18.62
17.42
17.90
19.46
16.57
15.71
17.40
16.31
19.04
25.38
16.57
17.50
70
1.07
EPS€
1.47
1.46
1.30
1.42
1.52
1.53
1.59
1.67
1.56
1.43
1.19
(1.13%)
(1.20%)
—
15.50
EPS growth%
16.39
17.17
15.15
12.54
13.62
13.55
11.90
9.24
8.43
9.52
29.32
9.52
13.04
63
1.09
Bookvalue per sh€
1.09
1.14
1.13
1.17
1.13
1.28
1.28
1.34
1.30
1.25
1.21
2.09%
2.27%
—
0.73
FCF per share€
0.93
0.93
1.00
0.90
0.95
0.88
0.84
0.91
0.78
0.81
0.85
(3.32%)
(1.44%)
—
0.91
Dividend per sh€
2.98
3.18
3.17
3.08
2.98
3.20
3.73
3.99
4.55
4.96
1.81
10.71%
5.86%
—
3.50
Div yield (avg)%
26.82
24.66
24.87
26.51
27.76
26.60
27.94
25.81
26.00
25.64
15.09
26.00
26.25
6
20.47
Payout ratio%
0.53
2.14
3.88
5.67
4.18
1.78
2.14
0.40
0.43
1.42
9.35
1.42
1.96
85
7.691
Shares (diluted)M
8.170
7.439
7.941
7.716
7.125
7.386
7.640
7.093
6.848
6.137
7.574
(2.94%)
(1.98%)
19
9.67
Buyback yield%
26.93
27.56
24.75
23.91
21.38
21.74
24.17
22.19
23.55
25.51
6.11
23.55
24.04
17
1.006
D/E ratiox
2.010
1.953
2.093
2.157
2.333
2.091
2.064
2.267
2.136
2.367
0.595
2.136
2.114
44
15.42
Enterprise value€M
32.48
37.35
38.53
40.49
47.16
46.58
52.91
62.30
70.25
78.82
2.550
10.82%
9.46%
65
25.66
LT debt€M
12.75
14.04
13.86
12.34
12.32
12.73
13.45
11.99
12.73
11.48
30.45
(1.41%)
(1.45%)
29
Revenue
€30.47M
(0.12%)
1.00×
Cost of revenue
€17.35M
(0.13%)
1.00×
Operating expenses
€4.977M
(0.20%)
0.99×
Goodwill & intangibles
15.91%
Cash and investments
14.31%