23.54
Revenue€M
37.47
40.56
44.16
48.02
51.39
55.47
58.46
63.75
67.77
72.93
26.29
7.25%
7.66%
36
3.48
Revenue growth%
0.69
0.40
2.02
3.04
3.99
1.36
0.79
0.40
3.23
3.34
11.51
1.36
1.69
42
18.44
Gross margin%
31.38
30.46
28.16
26.82
25.39
27.25
28.15
25.54
25.05
27.30
16.52
27.25
27.28
54
22.59
Operating margin%
26.05
24.11
21.54
21.25
21.59
18.92
20.75
21.09
18.94
17.08
3.20
18.94
21.17
12
2.27
Net margin%
18.30
19.77
19.98
19.58
22.10
21.52
20.68
22.78
25.26
23.80
15.85
22.78
21.10
14
20.85
P/E ratio (avg)x
34.27
32.69
30.45
30.70
30.67
32.32
29.59
29.41
29.19
32.15
7.124
29.59
30.69
63
35.28
EV/EBITx
27.13
27.09
29.38
28.21
32.26
32.13
30.40
35.88
37.46
41.08
13.20
35.88
31.27
17
27.46
FCF yield (avg)%
10.16
10.48
12.46
10.21
8.53
11.35
10.73
13.42
11.75
10.12
6.26
11.35
10.60
76
20.29
FCF margin%
20.74
23.62
24.17
22.00
24.91
25.52
25.13
27.74
29.77
28.66
6.75
27.74
25.02
27
1.114
FCF / Net incomex
1.355
1.249
1.382
1.260
1.241
1.202
1.179
1.172
1.262
1.317
1.622
1.202
1.255
62
9.53
ROIC%
34.50
33.19
30.71
28.34
27.88
30.46
32.17
32.19
30.98
29.85
6.29
30.98
30.84
46
9.46
Return on equity%
29.66
27.89
26.16
23.16
20.24
19.16
17.74
17.73
19.51
18.89
25.97
18.89
19.88
9
4.93
Return on assets%
22.21
24.42
26.03
28.90
27.48
30.43
31.71
32.16
33.24
33.24
17.44
32.16
29.66
15
0.34
EPS€
0.57
0.56
0.63
0.70
0.82
0.96
1.01
1.22
1.25
1.51
0.35
12.90%
11.17%
—
3.26
EPS growth%
24.74
27.58
29.79
30.15
31.79
32.78
29.97
27.86
28.97
26.82
3.43
28.97
29.38
39
0.28
Bookvalue per sh€
0.15
0.16
0.16
0.16
0.16
0.16
0.17
0.15
0.14
0.14
0.26
(2.18%)
0.08%
—
0.34
FCF per share€
0.27
0.29
0.29
0.34
0.37
0.40
0.46
0.51
0.58
0.62
0.23
11.13%
8.47%
—
0.24
Dividend per sh€
0.48
0.45
0.50
0.57
0.61
0.67
0.63
0.61
0.58
0.58
0.08
(0.90%)
3.05%
—
3.88
Div yield (avg)%
14.77
16.44
13.57
10.90
9.68
6.81
8.68
10.89
9.98
11.22
12.59
9.98
10.90
31
22.13
Payout ratio%
6.80
6.57
4.24
7.15
6.74
7.85
6.73
7.51
6.89
9.86
28.34
7.51
6.84
14
31.83
Shares (diluted)M
28.40
24.55
21.47
18.49
18.71
20.07
21.26
22.64
19.29
16.42
32.19
(2.58%)
(5.50%)
11
19.27
Buyback yield%
22.75
20.03
22.34
24.36
25.53
28.01
28.93
28.26
27.70
25.85
20.60
28.01
25.69
6
0.857
D/E ratiox
0.130
0.129
0.147
0.156
0.174
0.189
0.214
0.228
0.252
0.268
0.185
0.228
0.181
50
41.35
Enterprise value€M
31.90
33.89
35.11
34.93
36.87
31.81
28.46
25.44
25.79
27.17
21.45
(5.92%)
(1.17%)
81
43.04
LT debt€M
14.82
16.03
16.46
16.10
15.09
15.42
15.50
15.28
14.28
14.44
11.59
(0.88%)
0.40%
60
Revenue
€72.93M
7.66%
1.00×
Cost of revenue
€43.82M
7.98%
1.03×
Operating expenses
€9.003M
6.85%
0.93×
Goodwill & intangibles
17.23%