42.05
Revenue€M
17.02
18.24
19.48
21.49
23.08
25.44
27.96
30.32
33.21
35.89
46.29
9.23%
8.39%
56
9.20
Revenue growth%
9.12
10.95
9.83
9.58
7.89
8.21
9.25
8.73
11.40
10.74
11.65
9.25
9.41
23
13.03
Gross margin%
24.38
26.17
23.51
26.04
28.92
31.16
29.93
32.14
33.23
36.18
25.05
32.14
29.43
55
7.25
Operating margin%
7.43
7.07
7.95
9.96
10.33
10.88
12.90
12.55
14.16
13.69
10.85
12.90
10.60
65
24.26
Net margin%
9.14
9.43
7.63
6.47
6.20
9.17
6.48
4.83
3.16
5.50
8.94
5.50
6.47
27
32.35
P/E ratio (avg)x
11.16
13.18
14.49
14.08
14.42
14.11
15.56
16.69
17.79
20.88
25.34
16.69
14.45
50
8.323
EV/EBITx
40.17
40.12
39.32
41.49
47.38
46.30
45.96
49.27
49.77
53.33
26.70
49.27
46.13
43
12.95
FCF yield (avg)%
10.29
10.16
10.46
12.62
10.04
12.32
13.81
12.66
11.47
9.16
11.02
12.32
10.96
49
2.11
FCF margin%
8.23
8.12
6.43
7.04
9.87
11.75
14.11
12.95
10.20
9.48
20.32
11.75
9.67
47
1.156
FCF / Net incomex
1.047
1.111
1.194
1.033
0.909
0.989
1.005
1.080
1.054
1.147
0.787
1.054
1.050
19
10.52
ROIC%
16.91
17.61
15.06
16.87
14.46
13.99
12.62
11.35
9.80
7.95
8.24
11.35
14.23
95
26.84
Return on equity%
2.70
3.45
1.44
0.40
0.94
0.61
1.18
0.40
0.40
0.40
11.97
0.40
0.78
43
8.35
Return on assets%
16.01
14.48
15.51
12.75
14.90
16.16
16.46
17.00
16.37
16.62
18.47
16.46
16.09
56
1.17
EPS€
1.58
1.54
1.52
1.63
1.73
1.90
2.01
1.81
1.76
1.70
1.22
(0.34%)
1.51%
—
16.36
EPS growth%
0.40
1.47
0.63
2.72
1.26
0.40
1.01
2.05
1.55
0.91
7.94
1.01
1.13
42
1.60
Bookvalue per sh€
0.62
0.59
0.61
0.63
0.69
0.64
0.65
0.68
0.76
0.76
1.05
2.08%
1.74%
—
1.40
FCF per share€
0.77
0.84
0.88
0.96
0.85
0.88
0.88
0.85
0.89
0.86
1.05
0.09%
1.99%
—
0.51
Dividend per sh€
1.23
1.36
1.31
1.34
1.34
1.18
1.30
1.15
1.01
0.93
0.37
(7.04%)
(3.12%)
—
15.83
Div yield (avg)%
20.38
17.39
19.51
21.85
19.87
16.87
14.75
16.19
19.16
18.15
8.29
16.87
18.66
77
24.10
Payout ratio%
19.51
19.29
17.34
18.83
18.99
20.72
22.36
22.26
24.82
22.18
26.91
22.26
20.11
38
15.38
Shares (diluted)M
18.28
20.88
21.94
22.73
26.57
30.87
32.26
35.24
35.43
39.89
15.53
8.46%
9.01%
34
7.45
Buyback yield%
4.10
5.47
5.37
6.17
7.49
6.08
5.88
4.81
4.34
2.53
27.02
4.81
5.42
57
0.994
D/E ratiox
0.802
0.800
0.862
0.869
0.934
0.989
0.949
1.003
1.079
1.153
0.340
1.003
0.941
44
33.53
Enterprise value€M
53.62
59.75
58.75
63.94
66.40
60.72
65.54
58.85
65.68
70.65
22.32
1.25%
2.67%
25
4.195
LT debt€M
60.57
58.76
57.08
60.46
57.10
62.77
58.99
58.25
61.46
63.72
6.621
2.22%
1.55%
32
Revenue
€35.89M
8.39%
1.00×
Cost of revenue
€25.12M
8.39%
1.00×
Operating expenses
€4.735M
7.80%
0.95×
Cash and investments
16.42%