25.90
Revenue€M
31.06
31.14
32.14
32.60
33.07
33.92
34.59
35.26
36.11
36.88
27.49
2.20%
1.81%
71
28.87
Revenue growth%
30.66
29.98
28.66
28.87
31.41
28.52
29.60
28.47
30.22
27.50
26.40
28.52
29.23
60
4.56
Gross margin%
13.68
12.99
13.78
15.73
13.68
16.47
17.44
18.71
20.66
19.43
8.29
18.71
16.10
94
17.40
Operating margin%
13.42
12.43
11.11
13.71
13.33
13.87
11.39
13.58
15.94
14.41
20.82
13.87
13.50
65
17.04
Net margin%
13.57
12.39
11.25
14.00
14.84
12.44
13.82
11.81
10.54
9.92
23.43
11.81
12.42
35
13.63
P/E ratio (avg)x
44.37
46.42
46.48
44.67
48.41
48.71
51.22
56.66
61.73
65.33
13.62
56.66
48.56
28
22.02
EV/EBITx
29.78
29.84
30.35
31.35
27.70
27.64
26.45
25.58
22.08
20.19
28.09
25.58
27.67
78
4.53
FCF yield (avg)%
5.18
7.80
5.28
2.81
1.27
1.31
0.40
0.40
0.40
1.62
7.56
0.40
1.46
6
22.08
FCF margin%
24.51
23.08
21.68
19.45
17.49
19.04
19.89
19.39
21.45
22.74
15.08
19.89
20.67
90
0.894
FCF / Net incomex
0.622
0.577
0.636
0.614
0.673
0.632
0.627
0.718
0.733
0.812
0.594
0.718
0.634
7
17.56
ROIC%
8.08
6.11
5.70
5.54
5.27
4.07
2.29
0.82
0.40
0.40
5.21
0.82
4.67
27
28.89
Return on equity%
19.98
20.87
22.17
19.35
18.85
17.60
16.35
15.93
12.95
14.33
18.52
15.93
18.22
93
10.47
Return on assets%
19.29
22.28
25.03
27.12
26.06
25.58
24.22
21.73
21.86
19.67
6.34
21.86
23.25
46
0.17
EPS€
0.44
0.47
0.50
0.53
0.53
0.48
0.53
0.52
0.57
0.60
0.18
2.28%
3.88%
—
16.61
EPS growth%
5.49
3.69
1.74
2.01
1.44
3.94
3.30
5.64
4.68
6.76
3.35
4.68
3.81
33
0.62
Bookvalue per sh€
0.51
0.53
0.55
0.52
0.49
0.49
0.48
0.52
0.48
0.47
0.35
(0.88%)
(0.49%)
—
0.62
FCF per share€
0.81
0.92
1.01
1.18
1.41
1.49
1.72
1.94
2.24
2.47
0.44
11.90%
12.68%
—
0.39
Dividend per sh€
0.56
0.58
0.66
0.71
0.72
0.77
0.88
0.91
0.88
0.87
0.63
3.97%
5.50%
—
26.98
Div yield (avg)%
6.86
8.85
9.87
10.77
9.24
7.48
8.97
9.95
7.13
4.71
21.29
7.48
8.91
84
10.45
Payout ratio%
13.98
11.66
9.72
8.00
9.30
8.89
9.22
11.65
8.65
11.33
9.74
9.22
9.51
71
26.78
Shares (diluted)M
28.19
31.19
35.11
32.06
31.55
30.01
27.00
24.66
23.74
23.37
26.40
(5.83%)
(1.94%)
52
24.47
Buyback yield%
21.05
21.96
21.13
19.67
21.59
20.21
23.06
23.11
25.81
28.46
12.28
23.11
21.77
60
1.211
D/E ratiox
1.698
1.713
1.634
1.621
1.849
1.899
1.960
2.087
2.014
2.298
0.235
2.014
1.874
39
16.73
Enterprise value€M
15.03
17.32
18.40
17.66
18.36
20.23
22.79
26.23
30.24
34.76
13.22
13.62%
8.46%
86
18.64
LT debt€M
2.744
2.936
3.133
2.938
3.240
3.524
3.660
3.931
4.395
4.046
16.07
4.55%
3.71%
72
Revenue
€36.88M
1.81%
1.00×
Cost of revenue
€21.17M
1.71%
0.99×
Operating expenses
€5.623M
1.65%
0.98×
Cash and investments
16.70%