42.57
Revenue€M
46.86
48.19
47.97
48.12
48.93
48.77
48.92
50.58
51.69
51.43
44.56
1.00%
0.90%
94
25.07
Revenue growth%
11.60
10.54
13.51
11.72
9.14
10.83
11.87
14.40
15.21
14.41
13.69
14.40
11.80
28
26.92
Gross margin%
12.69
15.31
14.56
13.99
12.26
10.44
8.86
8.52
11.33
9.48
18.83
9.48
11.80
67
11.18
Operating margin%
7.04
6.78
3.86
1.75
0.40
0.40
0.40
0.40
1.83
4.39
8.73
0.40
1.79
55
10.13
Net margin%
23.55
23.38
21.57
20.01
22.42
20.63
21.02
19.29
16.52
14.31
28.04
19.29
20.82
41
20.52
P/E ratio (avg)x
12.05
13.09
12.54
12.56
12.09
12.44
13.31
15.11
17.93
18.26
22.45
15.11
12.83
18
19.08
EV/EBITx
22.56
20.86
21.93
19.27
17.29
17.47
14.96
13.46
12.80
11.88
12.07
13.46
17.38
59
22.11
FCF yield (avg)%
19.50
19.80
22.42
20.39
21.79
24.13
26.36
24.18
25.78
25.05
23.16
25.05
23.27
6
11.13
FCF margin%
19.87
19.97
22.48
21.22
21.75
21.17
18.18
18.54
19.79
17.47
22.12
18.54
19.92
67
0.643
FCF / Net incomex
0.838
0.794
0.798
0.856
0.840
0.833
0.884
0.854
0.944
1.030
1.458
0.884
0.847
54
9.83
ROIC%
19.15
18.04
17.04
17.78
19.65
20.42
19.74
22.27
20.69
21.85
6.94
20.69
19.69
38
18.78
Return on equity%
30.93
28.98
26.44
27.65
26.38
26.47
29.15
31.42
31.55
33.65
13.99
31.42
29.07
81
7.73
Return on assets%
21.90
21.62
21.25
22.08
21.47
22.85
20.67
23.48
21.07
21.92
2.69
21.92
21.76
46
0.68
EPS€
0.95
0.93
1.08
1.28
1.50
1.72
1.82
2.13
2.40
2.82
0.76
13.43%
12.61%
—
2.66
EPS growth%
18.29
18.59
17.78
15.74
18.07
18.89
17.60
19.19
20.06
22.95
24.00
19.19
18.44
67
0.32
Bookvalue per sh€
0.45
0.48
0.51
0.47
0.44
0.40
0.36
0.35
0.29
0.30
0.38
(7.53%)
(5.66%)
—
0.73
FCF per share€
0.67
0.75
0.80
0.87
0.80
0.84
0.82
0.85
0.79
0.79
0.13
(0.14%)
0.94%
—
0.76
Dividend per sh€
0.63
0.72
0.79
0.91
1.03
1.00
0.98
0.95
0.91
0.98
0.32
(1.01%)
5.29%
—
26.90
Div yield (avg)%
16.93
16.48
19.48
18.89
21.60
19.01
19.66
17.62
15.71
15.53
26.89
17.62
18.25
33
14.37
Payout ratio%
34.06
36.91
39.51
36.56
37.92
35.24
37.41
35.02
37.61
35.92
3.15
35.92
36.73
27
31.31
Shares (diluted)M
49.80
56.64
58.56
63.22
67.39
79.47
92.29
92.64
92.36
109.5
32.03
10.19%
9.95%
55
10.18
Buyback yield%
3.29
2.09
4.73
6.09
6.50
7.96
6.31
4.57
4.40
4.75
26.24
4.75
4.74
84
1.340
D/E ratiox
1.221
1.438
1.484
1.598
1.585
1.647
1.833
2.149
2.321
2.679
1.351
2.149
1.623
80
53.46
Enterprise value€M
88.61
94.69
96.45
94.68
101.3
97.35
107.7
123.7
129.6
141.1
44.65
6.86%
5.25%
66
6.689
LT debt€M
98.44
102.4
113.8
113.4
117.7
143.0
173.6
206.7
241.8
273.4
11.14
18.36%
12.87%
44
Revenue
€51.43M
0.90%
1.00×
Cost of revenue
€24.72M
1.18%
1.03×
Operating expenses
€11.87M
0.45%
0.96×
Goodwill & intangibles
16.27%