4.782
Revenue€M
8.035
8.239
8.591
8.958
9.510
9.903
10.11
10.75
11.33
12.02
5.179
4.79%
4.32%
10
8.69
Revenue growth%
27.15
26.02
23.90
23.66
20.81
19.47
22.39
23.01
24.06
25.94
5.46
23.01
23.78
17
2.82
Gross margin%
14.06
15.66
14.53
14.12
12.61
10.44
11.48
10.62
7.92
10.26
17.51
10.44
12.04
70
25.45
Operating margin%
13.27
13.49
13.59
14.57
12.82
14.63
14.90
16.06
17.37
18.26
5.03
16.06
14.60
35
15.06
Net margin%
4.82
3.79
0.83
0.40
0.40
0.71
2.51
1.48
0.40
0.40
23.99
0.71
0.77
52
7.560
P/E ratio (avg)x
31.83
32.94
35.07
32.64
33.80
32.04
32.33
35.27
37.13
39.91
16.87
35.27
33.37
30
26.31
EV/EBITx
8.929
9.334
10.14
9.960
11.85
11.44
11.34
12.19
12.67
12.11
9.515
12.11
11.39
9
19.57
FCF yield (avg)%
21.11
23.20
20.32
18.67
19.53
18.09
18.15
15.75
18.52
19.91
14.11
18.15
19.10
20
20.19
FCF margin%
18.27
19.35
16.81
16.80
14.29
11.89
12.54
14.74
13.72
14.96
2.19
13.72
14.85
43
1.060
FCF / Net incomex
0.284
0.319
0.333
0.331
0.353
0.355
0.353
0.422
0.472
0.500
0.292
0.422
0.353
63
4.72
ROIC%
16.41
18.62
20.76
22.05
21.30
18.50
17.97
20.90
20.69
20.85
5.74
20.69
20.72
20
19.97
Return on equity%
27.81
24.91
25.73
24.72
26.89
24.91
26.79
24.43
24.83
27.39
13.44
24.91
25.32
59
10.94
Return on assets%
24.17
26.38
23.57
23.44
23.69
24.62
23.58
23.39
20.49
20.74
7.79
23.39
23.57
45
0.27
EPS€
0.19
0.18
0.18
0.17
0.20
0.19
0.22
0.23
0.21
0.24
0.29
3.77%
1.65%
—
28.22
EPS growth%
11.58
11.05
13.77
14.23
13.39
10.81
7.93
7.40
10.26
13.16
20.65
10.26
11.32
8
0.50
Bookvalue per sh€
0.68
0.72
0.71
0.77
0.86
0.90
1.08
1.31
1.33
1.35
0.33
9.53%
8.88%
—
0.46
FCF per share€
0.53
0.56
0.53
0.55
0.49
0.44
0.45
0.38
0.34
0.31
0.37
(8.66%)
(6.10%)
—
0.39
Dividend per sh€
0.16
0.18
0.19
0.19
0.19
0.21
0.20
0.22
0.24
0.26
0.43
5.90%
5.00%
—
20.50
Div yield (avg)%
14.07
16.03
14.39
11.90
10.69
8.94
6.17
3.70
4.14
5.61
5.41
5.61
9.81
71
29.88
Payout ratio%
16.34
16.62
19.10
21.12
21.59
19.17
20.64
17.73
15.64
18.36
27.07
18.36
18.73
44
15.64
Shares (diluted)M
25.36
26.55
26.77
29.32
30.13
35.38
37.49
36.95
43.12
48.78
15.70
10.12%
6.72%
12
27.90
Buyback yield%
15.42
18.06
18.33
19.53
18.20
19.11
18.97
20.47
20.64
21.12
4.61
20.47
19.04
93
1.451
D/E ratiox
1.229
1.330
1.496
1.472
1.594
1.563
1.792
1.701
1.686
1.716
0.565
1.701
1.578
79
4.333
Enterprise value€M
2.719
2.826
3.217
3.167
3.386
3.464
3.728
3.758
4.558
5.193
7.013
8.93%
6.60%
71
10.49
LT debt€M
8.162
8.063
7.964
7.740
7.351
7.235
7.533
8.149
8.761
8.733
9.597
3.51%
0.96%
15
Revenue
€12.02M
4.32%
1.00×
Cost of revenue
€7.610M
4.51%
1.02×
Operating expenses
€1.325M
3.99%
0.97×
Goodwill & intangibles
17.39%