42.43
Revenue€M
55.25
56.76
57.27
56.62
55.98
57.17
56.34
55.12
55.07
56.34
44.68
0.13%
0.29%
67
10.74
Revenue growth%
23.25
23.88
23.34
23.69
25.11
25.46
26.95
27.19
25.09
23.12
29.87
25.46
24.49
22
9.75
Gross margin%
6.84
5.59
5.74
6.57
9.56
9.85
11.82
10.14
11.39
11.63
10.62
11.39
9.71
36
8.28
Operating margin%
14.10
12.57
13.09
13.82
14.96
15.13
13.97
16.88
19.33
18.69
23.36
16.88
14.53
41
16.47
Net margin%
10.19
8.86
11.50
9.82
9.00
10.77
7.94
7.56
5.48
7.29
25.44
7.56
8.93
73
32.39
P/E ratio (avg)x
30.83
30.62
29.11
29.91
27.95
31.65
30.13
28.69
32.52
33.14
24.02
31.65
30.38
24
12.81
EV/EBITx
44.18
43.24
47.77
54.46
59.23
69.83
70.38
82.17
93.15
103.7
21.39
82.17
64.53
25
24.69
FCF yield (avg)%
9.92
9.85
7.18
7.60
10.09
11.85
12.52
10.56
11.65
11.19
5.40
11.65
10.32
82
15.74
FCF margin%
34.90
33.94
36.84
37.38
34.55
33.04
31.33
28.49
29.88
31.45
20.98
31.33
33.49
17
1.543
FCF / Net incomex
1.883
1.911
1.860
1.660
1.539
1.569
1.738
1.888
2.057
2.289
0.612
1.888
1.871
5
18.99
ROIC%
22.93
24.59
23.97
25.56
24.71
24.79
22.28
21.33
19.01
16.06
17.83
21.33
23.45
77
7.59
Return on equity%
28.59
26.45
25.46
25.86
25.60
27.59
30.50
30.46
33.39
34.71
14.73
30.50
28.09
64
4.04
Return on assets%
11.16
12.42
13.29
14.28
12.33
12.15
13.56
11.77
12.74
10.29
16.19
12.15
12.38
72
0.73
EPS€
0.32
0.29
0.26
0.23
0.23
0.24
0.22
0.22
0.19
0.18
0.79
(4.89%)
(5.12%)
—
8.42
EPS growth%
6.48
6.28
9.03
10.76
13.55
14.29
16.56
16.12
16.91
15.05
5.14
16.12
13.92
26
0.67
Bookvalue per sh€
1.42
1.45
1.59
1.77
1.97
1.80
2.00
2.00
2.01
2.09
1.26
1.19%
3.75%
—
1.28
FCF per share€
0.96
0.98
0.91
0.95
0.97
0.93
0.84
0.84
0.88
0.91
0.30
(1.23%)
(1.98%)
—
0.35
Dividend per sh€
1.25
1.37
1.43
1.39
1.54
1.49
1.40
1.51
1.65
1.62
0.90
1.05%
1.93%
—
14.56
Div yield (avg)%
13.39
14.56
12.91
10.15
11.58
9.59
12.36
11.89
9.02
9.07
7.55
9.59
11.73
41
6.75
Payout ratio%
26.83
28.61
30.27
32.00
31.76
29.81
27.77
30.73
29.97
31.77
14.21
29.97
30.12
77
23.24
Shares (diluted)M
22.52
24.60
25.55
26.15
23.31
20.70
20.26
19.81
22.28
21.27
22.21
(1.82%)
0.26%
68
21.96
Buyback yield%
18.46
18.89
18.24
17.08
18.57
16.21
14.69
13.45
15.41
14.24
4.65
14.69
16.65
52
1.249
D/E ratiox
1.595
1.549
1.779
2.001
2.289
2.411
2.755
2.923
3.096
3.026
1.150
2.923
2.350
40
73.40
Enterprise value€M
14.60
15.48
17.80
16.59
18.64
21.47
19.92
18.16
18.31
18.93
59.00
0.31%
2.48%
94
64.55
LT debt€M
72.43
70.64
80.11
83.80
82.62
90.30
90.95
93.34
90.23
94.89
31.65
2.81%
2.57%
46
Revenue
€56.34M
0.29%
1.00×
Cost of revenue
€35.20M
0.16%
0.99×
Operating expenses
€7.830M
0.07%
0.98×
Goodwill & intangibles
16.08%