23.47
Revenue€M
21.80
23.06
25.09
26.29
28.30
29.73
31.58
34.12
36.64
39.32
25.70
6.80%
6.68%
19
16.34
Revenue growth%
17.80
16.17
16.95
17.70
19.72
18.63
18.13
16.68
17.08
15.11
6.22
17.08
17.39
89
8.00
Gross margin%
10.66
12.45
11.18
8.19
8.24
9.92
12.34
11.40
11.53
9.24
27.52
11.40
10.92
92
16.28
Operating margin%
11.14
10.88
11.02
13.08
12.96
11.35
11.94
12.85
10.53
12.52
5.97
11.94
11.65
19
23.90
Net margin%
21.05
22.32
21.16
19.66
17.21
16.06
18.61
17.99
15.73
17.83
10.23
17.83
18.30
67
20.71
P/E ratio (avg)x
8.254
7.339
7.754
7.822
7.513
7.811
6.655
7.022
6.309
5.753
29.45
6.655
7.426
55
37.40
EV/EBITx
17.77
16.02
15.33
14.60
14.60
14.61
13.70
12.01
12.38
10.78
25.72
12.38
14.60
26
29.76
FCF yield (avg)%
7.82
5.96
4.93
2.40
0.40
0.40
1.58
1.59
4.32
6.91
22.95
1.59
3.36
68
2.16
FCF margin%
18.92
16.10
13.64
16.17
16.15
16.69
14.85
12.46
9.90
11.30
15.38
12.46
15.48
15
0.518
FCF / Net incomex
1.513
1.507
1.497
1.549
1.616
1.795
1.905
1.834
2.004
1.907
0.781
1.905
1.705
9
23.72
ROIC%
25.50
27.82
25.80
25.54
23.34
20.71
23.46
23.48
22.17
22.61
8.88
22.61
23.47
91
22.46
Return on equity%
5.85
6.94
9.24
11.56
13.12
10.27
10.72
7.80
7.04
9.09
18.99
9.09
9.17
48
7.68
Return on assets%
24.77
24.59
24.18
21.74
23.48
21.50
19.52
18.69
18.90
19.86
19.50
19.52
21.62
48
1.75
EPS€
2.85
2.56
2.55
2.55
2.39
2.16
2.38
2.15
2.06
1.91
1.90
(4.40%)
(3.41%)
—
3.52
EPS growth%
20.40
18.60
20.93
19.30
21.91
23.48
26.37
24.41
26.80
27.63
10.23
26.37
22.70
72
0.48
Bookvalue per sh€
2.32
2.25
2.41
2.13
2.11
2.20
2.16
2.00
1.81
1.80
2.68
(3.18%)
(3.35%)
—
1.30
FCF per share€
2.63
2.50
2.79
3.20
3.14
2.91
2.75
2.67
3.08
3.49
0.39
2.15%
2.64%
—
2.67
Dividend per sh€
0.76
0.75
0.72
0.72
0.72
0.66
0.70
0.66
0.71
0.72
0.60
(0.06%)
(1.24%)
—
27.36
Div yield (avg)%
32.21
29.97
27.15
26.79
24.81
24.33
25.14
27.73
27.11
25.09
17.39
25.14
26.95
28
22.18
Payout ratio%
0.40
0.97
0.40
1.57
3.01
5.19
2.94
3.33
4.15
7.05
27.07
4.15
2.97
72
6.895
Shares (diluted)M
10.53
10.07
9.822
10.65
9.834
10.92
11.77
12.21
13.22
12.46
6.712
4.85%
2.89%
50
17.98
Buyback yield%
17.56
17.41
18.97
20.40
22.27
22.54
25.12
23.39
22.33
25.30
21.17
23.39
22.30
45
0.373
D/E ratiox
0.772
0.855
0.815
0.733
0.680
0.669
0.621
0.559
0.562
0.597
0.147
0.597
0.675
59
4.238
Enterprise value€M
25.13
24.03
25.70
25.34
26.87
26.03
26.24
30.05
30.32
34.34
9.005
5.03%
4.32%
25
31.88
LT debt€M
62.73
68.72
81.76
82.55
97.87
112.1
132.8
137.6
149.9
176.0
27.51
12.45%
12.32%
41
Revenue
€39.32M
6.68%
1.00×
Cost of revenue
€27.52M
6.68%
1.00×
Operating expenses
€8.891M
6.65%
1.00×
Goodwill & intangibles
16.66%