69.55
Revenue€M
46.68
49.51
52.75
57.50
62.51
66.84
71.33
75.66
81.51
88.78
77.43
7.27%
7.22%
13
10.76
Revenue growth%
17.37
15.17
17.33
16.63
13.97
14.64
17.01
19.33
21.45
20.58
2.01
19.33
17.17
41
10.18
Gross margin%
4.95
5.13
4.18
7.11
8.44
8.05
7.41
10.04
9.54
11.05
21.56
9.54
7.73
64
23.78
Operating margin%
7.65
5.12
8.08
6.44
3.51
1.45
0.40
0.40
1.70
3.84
26.18
1.45
3.68
84
8.77
Net margin%
8.61
10.24
12.95
11.24
12.45
13.20
10.67
13.46
11.97
10.56
12.85
11.97
11.61
48
35.99
P/E ratio (avg)x
16.32
18.24
20.21
21.39
24.55
24.57
27.52
30.40
28.18
30.60
8.234
28.18
24.56
63
32.72
EV/EBITx
20.18
18.22
16.63
14.71
15.07
14.52
14.30
12.35
11.36
9.817
22.17
12.35
14.62
61
9.21
FCF yield (avg)%
22.46
20.18
20.17
19.50
22.07
24.93
26.51
25.76
23.89
24.56
5.32
24.93
23.17
27
24.49
FCF margin%
5.02
5.92
5.21
7.21
7.43
9.43
6.59
4.94
5.28
7.17
5.87
6.59
6.25
88
1.748
FCF / Net incomex
0.458
0.516
0.503
0.535
0.554
0.557
0.614
0.663
0.635
0.581
0.648
0.614
0.556
31
8.80
ROIC%
0.40
0.40
0.40
0.75
1.90
4.01
3.13
3.35
6.00
7.01
13.61
4.01
2.51
8
3.94
Return on equity%
6.29
4.97
3.77
2.39
1.58
0.40
0.40
3.40
5.90
7.42
24.27
3.40
3.58
13
14.30
Return on assets%
17.71
15.45
15.85
18.83
18.40
18.91
19.94
20.28
21.42
18.66
11.15
19.94
18.75
71
2.48
EPS€
3.28
3.36
3.65
3.65
4.04
4.30
4.81
4.88
4.82
5.08
2.72
4.67%
6.17%
—
4.29
EPS growth%
23.80
23.54
21.31
23.51
26.23
27.69
26.39
23.67
25.11
25.08
16.74
25.11
24.44
62
2.56
Bookvalue per sh€
3.08
3.02
3.44
3.60
3.75
4.01
4.60
5.21
5.39
5.55
2.51
8.15%
5.66%
—
2.89
FCF per share€
2.09
2.39
2.71
3.05
2.88
2.72
3.08
3.47
3.22
3.38
1.12
3.30%
4.62%
—
1.58
Dividend per sh€
3.16
3.11
3.01
3.01
2.91
3.09
3.32
3.52
3.49
3.06
2.33
1.01%
(1.86%)
—
22.90
Div yield (avg)%
25.04
26.91
28.30
26.86
24.20
21.61
20.60
22.61
23.94
26.32
16.72
22.61
24.62
16
15.07
Payout ratio%
6.69
4.88
5.36
7.84
8.25
5.44
4.11
6.54
5.81
2.96
25.33
5.44
5.63
19
9.832
Shares (diluted)M
16.38
15.77
18.32
19.21
20.94
21.61
21.12
20.29
21.63
21.69
9.936
0.71%
3.92%
95
24.49
Buyback yield%
19.20
19.34
17.07
16.00
13.19
10.20
9.76
8.89
7.20
7.69
28.20
8.89
11.69
41
0.215
D/E ratiox
0.962
0.971
1.024
0.999
1.001
1.003
1.056
0.998
1.065
1.101
1.249
1.056
1.002
44
32.94
Enterprise value€M
10.18
9.861
9.804
8.787
8.672
8.590
7.552
6.663
7.140
6.359
30.74
(6.02%)
(5.05%)
25
36.52
LT debt€M
40.55
45.38
47.55
55.91
59.11
60.58
60.61
70.14
81.49
90.34
10.76
8.85%
9.92%
49
Revenue
€88.78M
7.22%
1.00×
Cost of revenue
€62.14M
7.22%
1.00×
Operating expenses
€12.92M
6.27%
0.92×
Cash and investments
16.20%