45.61
Revenue€M
32.19
31.91
32.22
33.19
33.52
34.79
34.93
36.07
36.80
36.44
48.85
1.69%
1.14%
18
14.49
Revenue growth%
6.28
5.42
7.10
4.83
7.76
9.58
10.77
10.72
9.87
9.13
26.31
9.87
8.44
6
21.01
Gross margin%
26.06
28.45
29.50
27.22
28.17
30.24
31.53
28.68
31.34
32.12
21.42
31.34
29.09
29
23.30
Operating margin%
17.48
17.87
18.18
15.39
17.85
16.62
15.73
13.46
14.44
16.74
8.48
15.73
16.68
90
16.75
Net margin%
34.06
32.18
32.52
31.62
30.07
30.31
28.78
30.30
27.56
24.87
21.00
28.78
30.31
35
10.32
P/E ratio (avg)x
37.44
36.83
35.75
37.09
41.73
49.13
48.54
54.53
51.87
53.73
11.56
51.87
45.13
93
19.14
EV/EBITx
21.01
21.17
22.67
24.46
27.50
30.77
28.00
26.84
28.49
29.66
7.187
28.49
27.17
30
17.43
FCF yield (avg)%
10.28
12.24
12.49
14.46
12.54
12.14
12.49
11.57
12.23
10.50
25.15
12.14
12.24
95
21.81
FCF margin%
12.88
14.16
14.67
17.10
18.36
15.81
14.68
14.35
13.67
13.30
29.06
14.35
14.51
39
0.808
FCF / Net incomex
2.097
1.943
1.877
1.842
1.798
1.667
1.787
1.792
1.716
1.919
0.862
1.787
1.820
65
2.58
ROIC%
24.05
22.36
21.75
22.22
19.37
16.77
15.41
14.86
13.60
12.28
17.94
14.86
18.07
19
13.83
Return on equity%
10.08
12.07
14.12
12.98
13.91
16.74
13.82
13.06
15.92
13.14
19.41
13.82
13.48
85
28.70
Return on assets%
12.62
11.07
11.22
11.70
13.86
11.55
10.67
8.28
10.53
13.37
20.66
10.67
11.39
56
0.21
EPS€
0.33
0.34
0.37
0.35
0.34
0.34
0.31
0.31
0.31
0.29
0.22
(3.05%)
(1.71%)
—
17.27
EPS growth%
30.15
29.64
27.33
29.12
27.82
30.11
31.41
30.50
30.82
33.28
16.37
30.82
30.13
72
0.17
Bookvalue per sh€
0.81
0.93
0.97
1.04
1.21
1.23
1.24
1.43
1.59
1.59
0.24
5.56%
7.56%
—
0.09
FCF per share€
0.17
0.19
0.19
0.18
0.18
0.21
0.21
0.20
0.22
0.21
0.50
2.15%
1.20%
—
0.46
Dividend per sh€
0.18
0.18
0.18
0.22
0.25
0.27
0.28
0.27
0.32
0.32
0.49
4.92%
5.88%
—
21.18
Div yield (avg)%
23.78
24.70
21.90
24.29
24.62
22.47
20.39
18.40
19.04
21.11
9.19
20.39
22.19
24
12.14
Payout ratio%
31.38
28.54
30.22
30.32
30.78
29.44
31.58
30.77
29.56
32.18
25.08
30.77
30.54
92
52.43
Shares (diluted)M
65.51
68.04
71.16
67.15
65.06
67.68
62.74
65.44
65.37
64.00
50.35
(0.33%)
1.00%
31
23.62
Buyback yield%
9.30
9.63
6.90
4.41
3.63
1.46
3.06
1.33
0.40
2.78
4.10
1.46
3.34
78
0.163
D/E ratiox
0.319
0.307
0.359
0.337
0.318
0.362
0.339
0.326
0.310
0.303
0.845
0.326
0.322
30
28.88
Enterprise value€M
14.36
14.31
14.28
13.05
13.79
13.33
12.07
12.65
14.17
13.59
16.53
(0.30%)
(1.49%)
49
16.70
LT debt€M
20.69
22.53
23.61
24.78
22.32
20.74
21.30
19.75
19.42
18.02
26.69
(4.19%)
(1.76%)
7
Revenue
€36.44M
1.14%
1.00×
Cost of revenue
€25.51M
1.14%
1.00×
Operating expenses
€7.094M
0.68%
0.96×
Cash and investments
21.77%
Goodwill & intangibles
19.53%