10.04
Revenue€M
50.51
51.49
52.22
51.45
50.66
50.07
49.99
50.08
49.93
51.03
11.07
0.14%
0.17%
94
23.99
Revenue growth%
1.50
0.48
0.40
0.40
2.69
4.71
2.14
3.48
6.02
7.46
27.51
4.71
2.41
25
27.73
Gross margin%
11.19
8.76
6.96
4.47
5.18
5.43
3.51
2.51
2.21
1.08
24.19
2.51
4.82
58
28.29
Operating margin%
15.51
14.43
11.44
11.92
12.71
11.81
11.91
9.84
10.40
11.39
9.34
11.39
11.86
18
2.33
Net margin%
15.66
16.99
16.99
14.84
11.87
10.85
10.43
9.02
8.36
9.27
24.96
9.27
11.36
49
17.49
P/E ratio (avg)x
29.49
28.01
29.50
29.16
31.61
32.26
33.98
30.46
27.79
29.83
22.73
30.46
29.66
46
29.94
EV/EBITx
23.15
24.56
22.23
19.88
21.40
21.62
20.56
21.93
20.99
19.76
26.70
20.99
21.51
65
24.48
FCF yield (avg)%
17.20
17.65
20.18
20.44
17.96
20.94
18.43
20.08
22.86
23.45
24.04
20.94
20.13
79
18.35
FCF margin%
0.75
0.40
0.40
0.40
0.40
3.27
1.51
0.40
0.90
0.40
13.15
0.90
0.40
77
1.598
FCF / Net incomex
0.971
1.064
1.053
1.038
1.078
1.014
1.101
1.179
1.214
1.260
0.843
1.179
1.071
71
20.99
ROIC%
18.85
20.22
19.31
21.68
22.80
25.43
24.02
26.25
27.10
25.73
25.73
25.73
23.41
80
18.16
Return on equity%
30.55
28.50
27.98
27.53
26.59
25.75
27.78
26.73
23.90
24.88
3.23
25.75
27.13
93
21.35
Return on assets%
29.96
28.50
30.86
29.40
30.05
30.21
32.40
30.65
28.63
29.91
26.27
30.21
30.01
34
0.55
EPS€
0.83
0.94
0.96
0.90
0.85
0.98
1.08
1.11
1.12
1.04
0.61
3.99%
3.21%
—
4.35
EPS growth%
27.71
26.55
26.69
28.41
26.58
24.43
21.85
20.81
18.31
20.25
13.33
20.81
25.49
80
1.57
Bookvalue per sh€
1.24
1.31
1.19
1.08
1.05
1.01
0.92
0.82
0.88
0.95
1.06
(1.97%)
(2.09%)
—
1.11
FCF per share€
1.46
1.26
1.29
1.20
1.16
1.15
1.08
1.13
1.18
1.19
0.98
0.51%
(2.80%)
—
0.99
Dividend per sh€
1.05
0.95
0.90
0.82
0.72
0.75
0.70
0.75
0.74
0.64
1.89
(2.11%)
(5.63%)
—
8.41
Div yield (avg)%
13.10
15.49
12.88
11.33
11.98
11.95
10.99
11.99
11.00
10.23
6.13
11.00
11.97
36
8.93
Payout ratio%
17.47
16.09
14.66
16.78
13.86
14.30
12.83
11.48
13.02
11.37
13.92
12.83
14.08
72
13.10
Shares (diluted)M
14.18
15.37
16.96
15.46
15.14
16.20
16.75
15.46
17.61
16.94
12.70
2.27%
2.64%
17
13.59
Buyback yield%
22.93
24.79
23.96
23.66
24.70
24.83
26.59
27.35
24.66
25.12
26.75
25.12
24.74
57
0.963
D/E ratiox
0.559
0.580
0.590
0.562
0.634
0.734
0.748
0.805
0.845
0.950
1.172
0.805
0.684
75
37.05
Enterprise value€M
39.10
42.06
39.94
36.24
32.77
32.68
29.06
31.95
32.97
37.07
12.46
2.50%
(1.47%)
41
17.32
LT debt€M
3.981
3.908
3.902
4.015
3.685
4.174
4.240
4.281
4.740
5.305
4.128
7.56%
3.62%
85
Revenue
€51.03M
0.17%
1.00×
Cost of revenue
€30.00M
0.05%
0.99×
Operating expenses
€5.796M
(0.28%)
0.96×
Cash and investments
17.96%
Goodwill & intangibles
14.48%