36.73
Revenue€M
18.88
20.27
20.98
22.66
24.13
24.96
26.21
27.68
28.96
30.75
38.58
4.97%
5.51%
87
17.74
Revenue growth%
14.21
16.80
14.84
14.89
13.56
14.11
14.83
14.69
17.18
15.47
25.51
14.83
14.83
79
10.38
Gross margin%
4.75
2.77
1.59
4.41
6.25
5.01
6.37
4.55
2.79
3.46
2.08
4.55
4.48
38
19.28
Operating margin%
7.75
8.38
8.79
6.76
6.32
5.47
3.62
1.60
2.62
1.23
12.26
2.62
5.90
73
18.07
Net margin%
16.21
18.59
19.55
18.44
17.30
15.46
12.91
10.94
10.12
9.83
13.52
10.94
15.83
19
28.03
P/E ratio (avg)x
28.11
32.11
37.86
44.41
48.04
53.12
53.05
60.52
67.05
66.30
23.42
60.52
50.55
67
6.546
EV/EBITx
31.69
33.30
35.39
38.50
40.37
38.14
35.70
33.25
32.17
34.06
7.128
34.06
34.73
63
18.06
FCF yield (avg)%
10.39
9.23
8.21
8.05
6.63
6.75
7.29
9.03
7.80
5.83
2.36
7.29
7.92
88
25.23
FCF margin%
8.19
6.49
7.71
7.63
7.63
7.39
9.68
9.85
8.13
10.38
28.19
9.68
7.92
29
0.267
FCF / Net incomex
1.157
1.260
1.373
1.284
1.357
1.273
1.323
1.412
1.327
1.323
1.408
1.323
1.323
86
16.55
ROIC%
30.68
32.00
32.81
33.01
35.50
34.11
35.38
32.89
32.98
33.04
13.32
33.04
32.99
27
16.33
Return on equity%
2.70
3.87
5.62
7.96
9.33
9.73
8.26
6.26
7.49
7.39
24.16
7.49
7.44
68
23.06
Return on assets%
7.94
5.95
8.50
10.02
12.26
12.01
14.96
15.10
16.94
14.69
10.16
14.96
12.14
40
0.70
EPS€
1.70
2.05
2.13
2.27
2.46
2.81
2.85
2.80
2.99
3.62
0.73
8.01%
8.57%
—
22.80
EPS growth%
24.80
24.39
23.03
25.30
22.43
25.24
24.62
26.45
26.72
24.35
15.71
25.24
24.71
6
1.11
Bookvalue per sh€
0.67
0.72
0.79
0.85
0.93
1.00
1.19
1.24
1.22
1.28
0.91
6.56%
6.91%
—
1.12
FCF per share€
0.31
0.33
0.37
0.41
0.41
0.43
0.46
0.43
0.47
0.44
0.31
1.62%
3.51%
—
0.38
Dividend per sh€
0.76
0.74
0.87
0.96
0.93
1.03
1.00
1.17
1.29
1.25
0.39
5.95%
5.16%
—
28.61
Div yield (avg)%
33.27
35.35
33.47
32.73
30.28
33.21
34.90
34.36
34.52
36.39
23.79
34.52
33.91
33
14.73
Payout ratio%
16.34
14.23
16.75
14.20
17.09
19.16
18.35
19.66
21.12
24.00
7.09
19.66
17.72
49
10.51
Shares (diluted)M
14.02
13.01
12.56
13.49
12.96
11.88
11.84
11.29
11.79
11.17
10.34
(2.93%)
(2.32%)
15
3.21
Buyback yield%
11.39
8.40
6.70
6.67
8.86
7.51
9.56
11.78
9.21
7.84
6.41
9.21
8.63
84
1.241
D/E ratiox
0.959
1.059
1.095
1.221
1.359
1.607
1.810
2.018
2.263
2.253
0.382
2.018
1.483
60
1.951
Enterprise value€M
40.60
40.03
40.70
43.58
42.50
44.26
49.61
52.12
49.72
51.86
34.88
4.06%
2.66%
15
36.93
LT debt€M
2.730
2.883
2.916
2.989
3.319
3.717
4.229
4.653
4.528
4.195
41.04
4.80%
4.45%
29
Revenue
€30.75M
5.51%
1.00×
Cost of revenue
€17.03M
5.52%
1.00×
Operating expenses
€3.594M
5.84%
1.03×
Cash and investments
19.44%