1.827
Revenue€M
8.155
8.765
9.384
10.04
10.82
11.40
11.83
12.71
13.17
14.13
1.873
5.48%
6.35%
46
2.77
Revenue growth%
0.76
1.20
1.37
3.00
4.79
6.97
6.35
5.55
7.79
4.86
6.96
6.35
4.83
33
19.30
Gross margin%
13.32
14.27
14.97
12.89
11.54
13.76
14.02
11.44
11.44
11.86
17.25
11.86
13.10
11
20.33
Operating margin%
17.35
15.25
15.50
16.73
17.45
14.50
17.41
15.83
15.72
17.55
22.17
15.83
16.28
5
7.27
Net margin%
27.28
27.25
29.00
28.76
31.73
33.25
33.63
34.39
37.20
36.18
27.57
34.39
32.49
39
31.13
P/E ratio (avg)x
23.48
27.76
33.75
41.05
42.37
41.82
47.13
56.98
64.34
72.54
13.90
56.98
42.09
72
13.98
EV/EBITx
34.10
35.02
37.58
39.74
42.14
45.16
43.42
43.96
42.14
45.40
8.301
43.96
42.14
81
28.01
FCF yield (avg)%
25.04
22.96
20.97
18.45
16.27
13.49
12.26
10.08
7.99
9.64
19.45
10.08
14.88
71
21.41
FCF margin%
11.44
10.23
12.43
12.76
11.71
11.75
14.24
12.93
11.19
9.65
29.61
11.75
11.73
94
0.552
FCF / Net incomex
0.802
0.779
0.795
0.740
0.790
0.735
0.690
0.661
0.617
0.575
1.612
0.661
0.737
93
15.18
ROIC%
12.39
12.12
9.17
9.46
9.42
10.23
13.05
15.79
15.40
17.18
11.48
15.40
12.25
84
10.69
Return on equity%
19.18
18.84
18.88
18.78
21.06
18.18
18.95
20.73
23.31
21.01
15.45
20.73
19.07
12
19.43
Return on assets%
24.96
23.46
22.99
21.04
22.08
21.17
21.57
22.99
23.75
24.63
10.31
22.99
22.99
58
0.25
EPS€
0.34
0.37
0.37
0.40
0.41
0.49
0.59
0.58
0.59
0.70
0.28
11.11%
7.39%
—
23.53
EPS growth%
9.71
12.40
12.86
13.39
11.57
11.20
10.45
11.31
8.74
9.05
3.32
10.45
11.25
77
0.34
Bookvalue per sh€
0.60
0.61
0.68
0.72
0.84
0.96
0.94
0.90
1.05
1.04
0.28
4.41%
5.90%
—
0.41
FCF per share€
0.52
0.56
0.62
0.66
0.75
0.75
0.79
0.80
0.77
0.87
0.09
2.99%
4.59%
—
0.22
Dividend per sh€
0.45
0.46
0.42
0.42
0.43
0.42
0.41
0.41
0.39
0.44
0.25
0.55%
0.87%
—
19.40
Div yield (avg)%
20.92
20.05
20.96
19.30
16.85
15.67
15.26
13.77
12.30
10.85
5.15
13.77
16.26
90
3.13
Payout ratio%
0.40
0.40
2.80
2.06
2.37
4.44
4.47
6.60
5.04
7.90
6.40
5.04
3.62
8
13.91
Shares (diluted)M
23.36
26.55
25.97
30.74
35.20
41.54
43.89
49.26
58.48
63.36
14.04
12.47%
12.35%
55
3.96
Buyback yield%
10.23
11.45
13.36
13.11
11.67
10.25
12.80
14.32
13.16
15.47
19.45
13.16
12.96
61
0.876
D/E ratiox
2.779
2.857
2.797
2.912
3.200
3.230
3.281
3.844
4.195
4.693
1.240
3.844
3.215
13
5.355
Enterprise value€M
6.317
6.334
6.429
7.096
8.039
7.916
8.651
8.722
9.340
9.491
1.967
3.38%
4.76%
9
4.315
LT debt€M
14.46
13.76
15.90
15.53
17.19
16.48
17.40
18.95
21.88
21.30
7.568
4.38%
4.49%
49
Revenue
€14.13M
6.35%
1.00×
Cost of revenue
€8.319M
6.06%
0.97×
Operating expenses
€2.542M
6.65%
1.03×
Property and equipment
16.93%