12.12
Revenue€M
18.72
19.72
21.32
22.90
24.42
25.74
27.17
28.88
30.31
32.49
13.57
5.88%
6.59%
93
20.30
Revenue growth%
13.94
13.41
14.98
16.71
15.91
13.62
12.82
13.83
15.53
13.55
12.63
13.62
13.89
8
26.05
Gross margin%
17.79
15.64
16.60
17.93
19.22
20.41
17.50
20.14
20.79
20.61
20.16
20.41
18.58
12
29.89
Operating margin%
19.57
19.08
19.10
16.51
18.36
16.15
14.51
16.17
19.13
16.41
9.21
16.17
17.43
7
29.87
Net margin%
19.63
20.65
18.16
15.24
12.30
11.79
13.11
14.21
12.64
11.55
23.17
12.64
13.66
11
33.92
P/E ratio (avg)x
9.615
8.839
9.315
8.099
8.116
8.117
6.987
6.824
6.039
5.942
33.76
6.824
8.107
61
32.44
EV/EBITx
10.92
11.89
13.18
15.76
18.66
21.70
26.01
29.58
30.53
35.16
26.85
29.58
20.18
34
4.00
FCF yield (avg)%
14.63
14.53
15.47
14.88
17.45
14.88
14.60
14.43
14.40
15.61
4.23
14.60
14.75
46
21.86
FCF margin%
1.16
0.40
0.40
0.40
0.65
2.39
3.18
1.26
0.40
0.40
29.96
1.26
0.52
87
0.759
FCF / Net incomex
1.186
1.195
1.308
1.329
1.354
1.362
1.638
1.717
1.807
1.990
0.785
1.717
1.358
72
19.33
ROIC%
27.54
27.29
25.84
26.08
23.60
22.70
25.69
27.75
28.09
28.83
14.94
27.75
26.69
31
5.47
Return on equity%
19.76
18.45
17.12
14.97
14.26
13.47
15.29
14.92
13.95
16.77
26.74
14.92
15.13
5
13.42
Return on assets%
15.63
17.88
16.81
19.10
22.08
20.65
22.25
22.47
19.81
21.81
6.45
21.81
20.23
52
1.80
EPS€
1.65
1.81
1.84
1.95
1.95
1.77
1.95
1.78
1.86
1.65
2.01
(3.27%)
0.24%
—
16.73
EPS growth%
14.48
14.43
16.70
15.28
15.88
18.39
19.64
20.48
20.45
22.99
6.07
20.45
17.54
79
1.50
Bookvalue per sh€
2.02
2.34
2.41
2.55
2.81
3.23
3.83
4.55
4.73
5.62
0.54
14.90%
12.80%
—
1.57
FCF per share€
1.86
1.99
2.05
2.04
1.92
1.99
1.84
1.72
1.58
1.62
0.46
(3.33%)
(2.30%)
—
0.48
Dividend per sh€
0.57
0.55
0.51
0.54
0.51
0.48
0.51
0.43
0.39
0.39
1.13
(5.12%)
(3.59%)
—
15.60
Div yield (avg)%
5.74
7.27
7.43
6.70
4.79
4.30
1.54
1.00
2.96
0.40
24.30
1.54
4.54
86
13.60
Payout ratio%
13.39
15.97
18.68
20.62
21.40
20.86
20.73
17.85
16.93
14.09
20.96
17.85
18.26
79
7.792
Shares (diluted)M
8.372
9.590
11.10
11.23
11.49
13.06
13.14
12.16
11.52
13.26
7.717
2.90%
6.31%
81
8.01
Buyback yield%
7.50
9.54
8.37
7.95
9.76
7.25
5.04
7.73
7.07
6.97
5.22
7.07
7.62
72
0.515
D/E ratiox
2.587
2.713
2.942
2.891
3.271
3.415
3.291
3.700
3.583
3.641
0.154
3.583
3.281
61
6.712
Enterprise value€M
44.70
48.97
56.89
66.06
68.14
73.25
71.47
77.24
77.77
93.80
21.21
6.60%
8.11%
19
24.70
LT debt€M
14.08
14.83
14.72
17.70
17.63
18.33
18.14
19.41
19.84
23.83
34.73
6.21%
5.48%
74
Revenue
€32.49M
6.59%
1.00×
Cost of revenue
€22.74M
6.59%
1.00×
Operating expenses
€5.884M
6.03%
0.95×
Property and equipment
16.93%