10.05
Revenue€M
12.06
12.84
13.47
14.33
15.46
16.80
17.58
18.97
19.96
21.48
10.56
6.80%
6.42%
29
14.26
Revenue growth%
8.26
8.48
7.56
7.20
4.80
4.53
5.17
7.75
7.03
7.79
15.87
7.03
7.38
22
28.36
Gross margin%
31.64
28.96
30.84
28.93
29.03
31.62
32.25
30.75
28.22
27.27
14.91
30.75
29.89
56
14.02
Operating margin%
22.25
19.30
19.18
20.45
17.83
18.58
20.15
21.27
19.76
18.54
10.44
19.76
19.53
84
28.49
Net margin%
20.13
20.36
18.30
18.31
16.42
16.63
14.86
15.94
15.92
15.73
6.23
15.92
16.53
66
15.46
P/E ratio (avg)x
20.66
21.68
20.56
19.84
18.30
17.91
20.19
19.27
18.17
18.02
20.91
18.17
19.56
86
8.739
EV/EBITx
8.789
7.907
6.718
5.934
5.754
5.568
5.258
5.044
4.944
4.243
27.40
5.044
5.661
8
12.13
FCF yield (avg)%
15.78
18.04
21.00
18.80
19.02
18.17
20.30
17.56
14.73
14.07
23.48
17.56
18.11
31
12.94
FCF margin%
2.00
2.71
3.46
4.22
2.50
3.05
4.45
7.42
4.88
3.23
18.12
4.45
3.35
92
1.662
FCF / Net incomex
1.248
1.369
1.261
1.363
1.444
1.564
1.625
1.775
1.808
1.995
0.979
1.775
1.504
31
8.67
ROIC%
28.51
27.90
25.40
23.47
23.38
26.28
27.36
27.44
25.53
23.82
29.14
26.28
25.91
27
26.13
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
3.09
3.43
4.83
2.13
20.91
3.09
0.40
21
25.57
Return on assets%
16.56
16.26
15.93
17.04
14.88
15.33
13.40
12.33
10.62
9.17
18.04
12.33
15.11
77
1.79
EPS€
2.95
2.64
2.54
2.71
2.81
3.00
2.63
2.34
2.45
2.45
1.89
(2.69%)
(0.96%)
—
10.81
EPS growth%
8.13
8.14
6.23
6.05
5.37
6.96
6.14
6.98
4.47
4.75
22.23
6.14
6.18
15
2.24
Bookvalue per sh€
0.55
0.61
0.63
0.61
0.61
0.72
0.75
0.73
0.71
0.80
1.75
5.76%
4.19%
—
0.59
FCF per share€
1.33
1.43
1.27
1.17
1.29
1.15
1.08
1.02
1.07
1.14
1.55
(2.34%)
(0.72%)
—
2.21
Dividend per sh€
0.57
0.52
0.47
0.41
0.38
0.37
0.39
0.37
0.36
0.35
1.01
(1.75%)
(6.06%)
—
29.00
Div yield (avg)%
25.42
23.07
22.44
23.96
24.45
27.11
29.09
31.75
30.50
27.51
23.31
29.09
26.26
37
15.09
Payout ratio%
12.86
13.35
15.40
17.30
16.42
16.95
15.72
17.72
19.40
18.65
4.07
17.72
16.68
52
7.708
Shares (diluted)M
13.17
13.40
13.73
16.37
16.04
18.91
22.03
21.75
25.82
27.31
7.726
11.23%
9.33%
17
23.32
Buyback yield%
8.62
7.46
8.32
7.25
7.97
7.66
6.34
6.57
5.40
5.38
9.65
6.34
7.35
90
0.208
D/E ratiox
2.112
2.498
2.687
2.827
3.200
3.887
4.218
4.182
4.868
4.951
1.307
4.218
3.543
62
13.51
Enterprise value€M
17.59
19.23
18.69
21.76
21.12
20.72
22.19
24.68
27.60
29.97
8.443
7.25%
6.23%
72
22.50
LT debt€M
17.32
17.02
16.11
15.21
15.44
17.52
18.76
19.65
18.98
19.67
12.34
4.96%
1.18%
92
Revenue
€21.48M
6.42%
1.00×
Cost of revenue
€11.52M
6.16%
0.98×
Operating expenses
€5.328M
6.58%
1.02×
Goodwill & intangibles
18.14%
Cash and investments
16.04%