18.15
Revenue€M
60.19
60.94
62.40
65.23
66.60
68.26
70.14
71.42
72.86
74.62
19.51
2.30%
2.39%
47
12.36
Revenue growth%
2.05
3.16
2.76
3.97
3.78
3.57
1.41
1.34
0.40
0.40
28.70
1.34
2.40
15
13.25
Gross margin%
17.28
16.18
16.07
13.11
10.98
9.68
9.39
10.47
11.13
13.98
12.00
10.47
12.12
13
20.26
Operating margin%
22.19
22.18
19.37
18.11
16.13
18.65
20.38
21.41
20.40
22.24
23.10
20.40
20.39
25
22.27
Net margin%
32.53
34.54
32.75
35.58
33.12
32.70
31.40
29.70
30.58
33.31
2.67
31.40
32.72
13
33.33
P/E ratio (avg)x
6.420
6.833
6.390
7.011
6.800
6.114
5.492
5.548
5.454
4.921
31.25
5.492
6.252
5
23.95
EV/EBITx
39.22
45.10
43.57
45.25
47.06
47.30
54.53
63.20
73.82
78.28
6.563
63.20
47.18
26
16.91
FCF yield (avg)%
11.15
13.82
11.56
12.99
11.80
12.67
15.48
14.41
12.91
11.40
26.26
12.91
12.79
53
28.81
FCF margin%
18.73
17.17
19.39
21.03
19.20
16.69
13.82
14.32
11.91
11.63
24.92
13.82
16.93
11
0.166
FCF / Net incomex
0.959
1.050
1.199
1.264
1.358
1.477
1.761
1.915
2.223
2.531
1.008
1.915
1.417
39
3.29
ROIC%
22.55
21.79
23.47
25.45
22.88
22.09
19.66
18.23
20.61
22.45
2.20
20.61
22.27
80
27.88
Return on equity%
28.18
28.56
27.60
28.71
30.03
30.43
28.19
30.26
31.87
29.42
4.02
30.26
29.06
23
3.82
Return on assets%
1.09
4.05
1.76
0.40
0.40
3.20
4.31
4.66
4.59
6.58
10.85
4.59
3.63
92
1.12
EPS€
1.69
1.53
1.42
1.36
1.31
1.17
1.16
1.10
0.97
1.00
1.25
(5.25%)
(6.06%)
—
29.01
EPS growth%
6.61
6.71
5.13
2.88
0.40
0.40
0.40
0.40
0.40
0.40
25.52
0.40
0.40
51
1.57
Bookvalue per sh€
2.98
2.94
3.58
3.69
3.78
4.18
4.56
4.83
4.97
5.24
1.20
6.77%
7.73%
—
1.78
FCF per share€
0.99
0.97
1.07
1.06
1.21
1.31
1.47
1.39
1.34
1.51
1.28
4.60%
4.40%
—
1.88
Dividend per sh€
1.42
1.41
1.55
1.48
1.50
1.68
1.90
2.09
2.38
2.33
1.88
9.31%
4.79%
—
23.64
Div yield (avg)%
14.55
11.89
11.84
10.98
13.79
11.21
11.32
10.53
13.40
10.85
27.57
11.21
11.58
71
19.20
Payout ratio%
1.24
0.40
0.40
2.25
0.40
2.95
3.07
4.07
6.80
4.36
12.82
4.07
2.60
75
39.00
Shares (diluted)M
48.68
57.13
59.61
60.47
69.15
82.19
79.85
87.48
104.0
101.3
40.84
7.95%
8.65%
65
12.76
Buyback yield%
21.16
18.43
19.06
19.64
18.77
16.76
19.33
16.47
19.04
20.56
9.33
19.04
19.05
69
0.374
D/E ratiox
1.938
1.756
1.781
1.952
1.895
1.782
1.598
1.694
1.570
1.693
1.635
1.693
1.768
61
47.85
Enterprise value€M
77.72
88.68
91.76
91.01
95.55
104.3
106.3
117.1
136.4
151.7
38.59
9.68%
6.93%
15
54.46
LT debt€M
42.36
40.98
43.92
46.12
53.19
61.68
59.60
63.12
75.33
77.06
75.85
7.69%
6.39%
54
Revenue
€74.62M
2.39%
1.00×
Cost of revenue
€47.64M
2.57%
1.02×
Operating expenses
€9.678M
2.44%
1.00×
Goodwill & intangibles
17.60%
Cash and investments
16.05%