45.07
Revenue€M
41.49
44.08
47.83
52.96
57.38
63.45
68.77
74.51
79.23
84.22
46.69
7.98%
8.08%
57
14.98
Revenue growth%
21.28
22.95
20.96
20.88
22.89
20.12
20.10
17.84
20.55
18.10
15.20
20.10
20.72
11
28.04
Gross margin%
22.90
24.57
26.91
29.40
28.41
25.92
27.58
24.94
23.63
25.66
4.86
25.66
25.79
36
19.25
Operating margin%
28.60
30.13
28.58
30.50
29.99
31.46
33.29
35.17
37.25
35.11
10.28
35.11
30.98
48
28.49
Net margin%
24.48
24.50
24.93
23.65
26.00
27.17
26.74
27.33
25.80
23.31
14.63
26.74
25.36
69
35.18
P/E ratio (avg)x
33.75
34.96
35.15
34.01
30.56
28.54
30.17
31.07
32.98
34.90
26.10
31.07
33.36
71
17.10
EV/EBITx
16.40
17.53
16.72
17.94
17.51
17.93
20.95
22.72
25.29
29.15
31.64
22.72
17.94
25
10.61
FCF yield (avg)%
13.66
16.04
13.94
16.49
18.73
21.51
20.42
19.52
19.38
20.36
16.81
20.36
19.06
22
7.20
FCF margin%
23.48
26.12
23.77
22.36
24.58
26.71
28.92
30.88
30.24
31.43
12.10
30.24
26.41
21
1.681
FCF / Net incomex
0.535
0.550
0.565
0.543
0.553
0.494
0.460
0.478
0.490
0.457
0.737
0.478
0.514
65
19.08
ROIC%
20.50
18.18
21.15
22.27
20.63
19.24
19.03
18.54
16.60
14.31
5.37
18.54
19.13
16
18.13
Return on equity%
7.04
8.72
6.10
3.29
4.73
4.58
2.74
2.77
5.19
3.55
23.31
3.55
4.66
68
7.82
Return on assets%
17.18
15.03
13.78
15.45
14.28
14.80
15.61
14.24
16.77
15.35
21.94
15.35
15.19
35
2.82
EPS€
3.17
3.54
3.47
3.62
3.53
3.93
4.29
4.76
4.97
5.42
3.10
8.95%
6.17%
—
29.91
EPS growth%
27.05
26.38
24.16
21.80
21.12
19.89
17.50
15.61
15.06
17.64
10.97
17.50
20.51
53
1.21
Bookvalue per sh€
2.21
2.41
2.34
2.75
2.74
3.20
3.66
4.02
4.22
4.19
1.56
8.89%
6.69%
—
1.02
FCF per share€
0.98
0.87
0.89
0.87
0.87
0.87
0.81
0.74
0.68
0.58
1.12
(7.71%)
(6.46%)
—
1.85
Dividend per sh€
0.60
0.65
0.58
0.52
0.50
0.44
0.38
0.40
0.43
0.48
1.04
(0.84%)
(3.35%)
—
10.20
Div yield (avg)%
19.27
17.00
19.22
21.88
19.50
20.50
20.68
22.99
21.79
19.15
2.63
20.68
20.00
56
9.71
Payout ratio%
9.33
8.40
6.79
4.44
3.25
3.09
2.29
1.27
0.40
0.40
18.12
1.27
3.17
93
17.26
Shares (diluted)M
30.62
34.54
39.25
39.48
39.91
45.19
51.68
60.36
67.29
77.12
16.97
14.08%
9.87%
89
11.96
Buyback yield%
17.70
15.98
14.72
14.67
12.66
10.90
10.65
9.99
10.90
9.88
29.01
10.65
11.78
22
0.737
D/E ratiox
2.326
2.694
2.952
3.233
3.066
3.198
3.194
3.635
4.009
4.205
1.319
3.635
3.196
56
29.82
Enterprise value€M
83.80
101.5
109.2
116.4
129.9
147.3
144.7
149.9
170.8
201.4
15.78
9.16%
11.16%
65
31.24
LT debt€M
60.76
57.10
54.22
57.08
53.43
55.49
52.90
48.93
50.93
49.35
66.07
(1.57%)
(1.31%)
68
Revenue
€84.22M
8.08%
1.00×
Cost of revenue
€58.95M
8.08%
1.00×
Operating expenses
€18.69M
9.05%
1.09×
Cash and investments
17.69%
Goodwill & intangibles
16.82%