25.93
Revenue€M
14.93
15.78
16.94
18.12
19.54
21.14
22.44
23.53
25.26
26.80
28.36
6.52%
6.50%
15
5.07
Revenue growth%
9.31
9.22
8.06
7.26
4.98
6.52
7.01
8.84
5.86
7.62
26.86
7.01
7.44
38
16.35
Gross margin%
23.75
20.83
17.89
14.96
14.17
12.32
12.16
13.23
15.73
13.54
26.68
13.23
14.56
72
2.15
Operating margin%
9.11
11.43
9.16
8.90
8.46
8.37
7.44
6.42
9.02
6.58
14.90
7.44
8.68
68
14.02
Net margin%
21.41
22.35
22.44
23.71
22.36
22.90
20.49
23.05
21.49
19.60
4.86
21.49
22.35
41
6.364
P/E ratio (avg)x
11.46
11.73
11.27
12.61
12.18
11.15
10.14
10.92
10.13
11.36
6.044
10.92
11.31
19
22.01
EV/EBITx
6.418
7.308
7.428
7.403
6.987
6.900
6.673
7.785
8.470
8.202
26.85
7.785
7.356
84
26.73
FCF yield (avg)%
3.59
3.23
1.52
4.31
4.95
6.25
8.62
6.75
7.95
5.64
27.89
6.75
5.30
51
6.07
FCF margin%
6.83
5.72
6.81
6.29
7.72
8.43
8.24
9.11
11.41
13.85
27.18
9.11
7.98
80
0.188
FCF / Net incomex
2.989
3.559
4.054
4.845
5.085
5.362
6.090
7.155
7.284
7.922
0.476
7.155
5.223
43
28.70
ROIC%
0.40
0.44
0.40
0.40
0.40
0.40
2.37
2.38
3.70
6.37
8.24
2.38
0.42
44
9.32
Return on equity%
32.22
30.46
31.80
34.15
33.88
32.73
31.89
31.67
30.56
27.86
22.33
31.67
31.85
30
5.45
Return on assets%
20.53
23.01
24.35
22.73
20.39
21.53
23.56
22.91
20.84
19.50
9.93
21.53
22.13
68
0.61
EPS€
0.76
0.72
0.74
0.74
0.73
0.82
0.76
0.74
0.70
0.77
0.63
0.90%
(0.81%)
—
21.52
EPS growth%
31.29
32.70
35.43
33.66
32.48
32.85
34.79
37.17
40.07
42.70
24.13
37.17
34.23
49
0.33
Bookvalue per sh€
1.30
1.43
1.45
1.48
1.61
1.82
1.77
2.05
2.24
2.33
0.61
7.71%
7.74%
—
1.33
FCF per share€
2.00
2.31
2.70
3.02
3.46
3.98
4.08
4.67
5.24
5.74
0.40
10.65%
12.43%
—
0.34
Dividend per sh€
1.29
1.10
1.10
1.14
1.07
0.93
1.00
1.06
0.95
0.84
1.44
(4.71%)
(4.79%)
—
11.07
Div yield (avg)%
13.69
14.31
14.35
14.86
13.33
12.18
9.52
11.51
9.72
8.54
25.94
9.72
12.75
30
9.18
Payout ratio%
31.24
33.98
32.15
30.66
33.11
34.56
32.18
29.32
27.94
30.73
19.53
30.73
31.69
81
16.30
Shares (diluted)M
15.07
14.14
14.43
13.56
13.97
14.85
14.15
15.36
14.04
14.01
16.18
0.05%
(0.04%)
20
8.59
Buyback yield%
28.49
28.38
27.14
26.55
28.72
27.44
29.81
27.88
30.78
32.78
6.27
29.81
28.44
67
1.705
D/E ratiox
0.883
0.874
0.956
0.948
0.905
0.969
0.925
0.986
1.016
1.143
0.706
0.986
0.952
10
15.52
Enterprise value€M
49.50
51.64
54.67
57.73
66.77
68.64
75.55
82.46
83.25
84.04
35.11
4.71%
6.81%
42
7.134
LT debt€M
28.12
28.80
27.05
25.08
28.12
26.30
25.97
26.83
26.88
29.25
8.240
0.79%
1.49%
61
Revenue
€26.80M
6.50%
1.00×
Cost of revenue
€17.93M
6.52%
1.00×
Operating expenses
€3.600M
6.83%
1.03×