4.405
Revenue€M
10.55
10.91
11.39
11.39
11.67
11.76
11.91
11.90
12.23
12.25
4.748
0.97%
1.69%
50
10.96
Revenue growth%
12.65
11.81
9.46
11.83
12.39
13.22
14.81
12.19
12.50
13.86
20.90
13.22
12.44
13
28.71
Gross margin%
27.11
25.05
22.66
20.10
21.03
18.82
16.22
14.56
17.37
18.22
8.07
17.37
19.46
5
4.76
Operating margin%
8.50
6.19
8.24
9.28
7.81
6.89
9.42
12.02
11.84
12.16
4.86
11.84
8.89
14
15.27
Net margin%
9.29
9.33
11.10
8.12
8.79
9.00
11.06
9.96
11.21
9.64
10.99
9.96
9.49
74
22.69
P/E ratio (avg)x
24.86
24.99
25.54
24.62
26.58
27.86
32.85
34.31
38.18
38.22
13.05
34.31
27.22
9
17.52
EV/EBITx
27.22
25.07
26.36
23.92
26.29
24.75
24.09
22.17
22.44
24.95
29.49
24.09
24.85
59
4.71
FCF yield (avg)%
16.51
19.20
17.94
17.60
14.65
15.67
16.08
17.33
15.76
16.47
2.25
16.08
16.49
34
25.13
FCF margin%
17.93
14.95
13.66
12.18
11.74
14.20
16.38
13.86
16.45
14.62
2.31
14.62
14.41
18
0.822
FCF / Net incomex
0.530
0.627
0.664
0.714
0.868
0.988
1.016
1.061
1.069
1.237
0.342
1.061
0.928
16
10.20
ROIC%
10.85
11.11
10.60
10.62
11.14
12.19
11.80
9.00
8.92
11.91
6.62
11.80
10.98
47
8.40
Return on equity%
1.98
1.37
1.20
0.40
2.96
0.40
1.42
0.40
0.40
3.11
9.97
0.40
1.28
61
15.28
Return on assets%
24.32
23.55
21.34
18.66
18.32
18.58
20.63
22.95
21.67
19.95
16.64
20.63
20.99
60
0.09
EPS€
0.19
0.22
0.23
0.22
0.23
0.23
0.25
0.24
0.26
0.28
0.09
4.68%
3.52%
—
5.08
EPS growth%
12.18
12.48
14.10
12.31
9.33
9.52
10.93
13.30
11.77
10.12
23.71
10.93
11.98
7
0.10
Bookvalue per sh€
0.18
0.20
0.23
0.27
0.27
0.31
0.36
0.41
0.46
0.47
0.39
11.34%
10.21%
—
0.57
FCF per share€
0.73
0.78
0.73
0.68
0.72
0.72
0.69
0.66
0.69
0.71
0.35
(0.30%)
—
—
0.14
Dividend per sh€
0.69
0.68
0.77
0.74
0.73
0.82
0.94
0.90
0.85
0.92
0.45
4.84%
3.25%
—
14.27
Div yield (avg)%
28.20
26.41
28.96
26.15
25.71
27.05
26.59
27.84
26.96
27.34
7.39
27.05
27.00
38
2.88
Payout ratio%
22.16
21.82
21.15
20.56
20.70
22.76
22.08
20.59
23.25
22.93
24.39
22.76
21.95
33
19.96
Shares (diluted)M
33.48
32.91
34.68
39.34
46.88
48.58
50.80
52.76
59.99
60.75
20.01
5.32%
7.73%
72
10.11
Buyback yield%
10.70
10.69
9.84
10.72
10.36
10.82
13.34
14.36
14.13
11.69
20.32
13.34
10.77
61
0.602
D/E ratiox
0.706
0.726
0.806
0.715
0.682
0.758
0.779
0.818
0.906
0.958
0.552
0.818
0.768
51
12.72
Enterprise value€M
17.52
17.56
19.64
19.44
20.16
23.13
22.70
26.13
31.33
34.33
13.15
11.23%
8.33%
69
5.893
LT debt€M
9.949
10.26
9.034
8.025
8.719
8.367
8.785
7.493
6.914
6.734
3.287
(5.03%)
(5.22%)
69
Revenue
€12.25M
1.69%
1.00×
Cost of revenue
€6.608M
1.62%
0.99×
Operating expenses
€2.423M
1.68%
1.00×
Goodwill & intangibles
16.73%