9.482
Revenue€M
8.219
8.914
9.460
10.00
10.56
11.42
11.98
13.02
13.72
14.87
9.957
7.09%
6.65%
48
17.24
Revenue growth%
16.20
15.79
14.59
12.95
15.34
17.39
17.83
18.57
21.18
19.18
4.29
18.57
16.79
82
6.78
Gross margin%
26.29
27.97
28.54
29.23
27.27
25.27
23.03
24.45
23.92
22.97
19.46
23.92
25.78
61
25.31
Operating margin%
1.74
0.40
2.20
4.44
6.47
8.43
5.59
5.28
4.05
5.52
20.34
5.52
4.86
62
18.82
Net margin%
9.26
10.76
9.41
9.28
6.72
6.31
8.72
11.51
13.68
16.14
12.46
11.51
9.35
24
34.16
P/E ratio (avg)x
15.15
15.89
14.28
14.68
14.91
15.64
15.84
17.80
16.36
17.93
35.43
16.36
15.74
92
16.75
EV/EBITx
24.90
23.59
24.70
23.82
21.62
19.74
16.96
17.46
18.39
16.94
36.50
17.46
20.68
54
25.07
FCF yield (avg)%
9.58
10.84
13.81
16.80
14.62
11.80
11.74
14.62
13.80
11.44
11.25
11.80
12.80
85
16.01
FCF margin%
6.47
5.68
8.30
10.59
8.21
10.81
7.93
6.15
7.18
5.40
3.39
7.18
7.56
28
0.939
FCF / Net incomex
0.416
0.408
0.388
0.426
0.398
0.395
0.413
0.379
0.394
0.360
0.200
0.394
0.396
77
6.84
ROIC%
25.39
24.14
23.80
23.20
20.66
23.26
21.62
19.82
19.83
17.26
8.29
19.83
22.41
85
23.75
Return on equity%
17.49
17.76
18.38
16.19
15.33
12.78
15.70
15.00
15.84
16.15
6.24
15.70
15.99
58
18.04
Return on assets%
17.32
16.53
14.35
15.28
12.80
15.62
17.57
18.34
19.68
20.81
17.81
18.34
16.93
34
0.15
EPS€
0.75
0.86
0.93
1.02
1.18
1.17
1.23
1.42
1.69
2.03
0.17
11.38%
11.81%
—
11.63
EPS growth%
13.57
12.42
9.78
7.52
6.46
8.34
6.76
6.43
8.73
9.68
12.40
8.34
8.54
29
0.23
Bookvalue per sh€
0.24
0.22
0.22
0.22
0.22
0.24
0.26
0.24
0.24
0.23
0.21
1.23%
0.38%
—
0.40
FCF per share€
0.61
0.67
0.65
0.60
0.63
0.62
0.60
0.68
0.69
0.80
0.46
4.77%
2.43%
—
0.28
Dividend per sh€
0.36
0.41
0.40
0.39
0.40
0.39
0.40
0.45
0.51
0.48
0.45
3.99%
3.40%
—
4.48
Div yield (avg)%
11.34
10.94
11.14
8.16
8.33
8.95
8.23
10.86
11.78
9.22
6.65
9.22
10.04
49
28.83
Payout ratio%
14.57
16.30
17.65
20.45
20.46
17.89
19.45
21.43
19.14
17.64
16.06
19.14
18.52
58
11.58
Shares (diluted)M
12.21
12.87
13.04
13.95
12.65
11.36
11.09
10.83
11.09
11.80
11.56
(1.38%)
0.33%
87
18.72
Buyback yield%
8.30
7.50
4.89
3.91
6.37
6.78
7.78
7.46
7.99
5.98
25.38
7.46
7.12
38
0.127
D/E ratiox
0.345
0.340
0.341
0.367
0.376
0.378
0.357
0.340
0.309
0.303
1.070
0.340
0.343
52
1.849
Enterprise value€M
13.39
13.58
11.79
11.03
11.28
11.44
12.32
12.20
11.86
12.90
2.290
2.72%
0.51%
7
10.32
LT debt€M
10.55
10.65
11.80
12.95
12.43
14.07
14.84
13.91
14.73
14.14
4.899
2.61%
2.52%
57
Revenue
€14.87M
6.65%
1.00×
Cost of revenue
€9.710M
6.68%
1.00×
Operating expenses
€1.769M
7.67%
1.10×
Goodwill & intangibles
17.33%
Spread over hurdle
11.97%