49.45
Revenue€M
55.68
56.94
57.94
59.23
61.14
62.76
64.64
66.03
67.73
50.76
54.02
2.72%
2.74%
69
15.95
Revenue growth%
32.16
33.30
32.00
33.76
35.58
37.03
37.22
38.47
40.17
19.11
14.86
37.22
34.67
83
13.30
Gross margin%
12.79
12.39
11.71
14.17
16.25
16.61
15.69
18.67
19.43
5.48
23.35
16.61
14.93
58
20.29
Operating margin%
20.34
21.65
23.91
23.70
25.46
26.42
28.80
30.76
32.93
4.60
6.07
28.80
24.69
69
11.19
Net margin%
19.87
20.88
20.66
20.57
20.34
17.35
17.92
15.45
18.34
8.21
11.51
17.92
20.11
89
6.986
P/E ratio (avg)x
11.64
13.27
14.15
14.79
15.85
17.29
18.29
21.06
23.46
6.134
21.87
18.29
15.32
9
23.26
EV/EBITx
24.78
25.95
26.86
31.02
34.65
38.42
43.08
43.10
43.82
22.96
13.36
43.08
32.84
44
6.97
FCF yield (avg)%
23.51
23.95
21.85
20.63
20.69
19.22
20.02
21.75
22.05
5.01
23.61
20.69
21.77
31
15.44
FCF margin%
11.30
11.26
9.76
11.83
9.20
9.45
10.79
11.28
11.20
29.67
15.84
10.79
10.99
57
0.391
FCF / Net incomex
0.703
0.757
0.749
0.665
0.704
0.703
0.710
0.774
0.670
0.301
1.721
0.704
0.707
68
17.27
ROIC%
5.54
5.38
8.30
10.20
11.30
12.54
14.14
17.08
18.11
6.23
10.96
14.14
10.75
59
7.84
Return on equity%
7.58
7.74
6.39
3.90
1.40
0.40
0.40
0.40
0.40
16.24
12.87
0.40
2.65
53
3.99
Return on assets%
2.14
0.71
3.69
2.58
0.40
0.69
2.22
0.49
0.40
14.91
8.99
0.49
1.41
40
1.29
EPS€
1.44
1.45
1.54
1.55
1.77
1.86
2.16
2.50
2.42
1.33
1.54
9.37%
5.26%
—
5.36
EPS growth%
15.75
15.86
15.23
15.20
14.72
14.95
17.75
17.79
15.75
25.56
16.65
15.75
15.49
5
1.17
Bookvalue per sh€
1.55
1.87
2.02
2.43
2.94
3.08
3.08
3.26
3.94
0.37
0.65
10.16%
11.08%
—
0.23
FCF per share€
0.95
0.99
0.89
0.98
1.02
1.02
1.11
1.09
1.14
0.55
0.29
3.20%
1.91%
—
1.17
Dividend per sh€
1.45
1.50
1.42
1.29
1.39
1.39
1.33
1.21
1.10
1.26
1.33
(3.07%)
(1.99%)
—
26.33
Div yield (avg)%
26.82
28.93
27.90
26.78
26.42
28.15
25.53
26.55
29.50
29.21
15.51
26.55
26.90
53
14.99
Payout ratio%
11.29
12.77
10.51
11.77
9.36
6.98
5.17
3.81
6.28
11.45
23.96
6.28
9.94
80
13.34
Shares (diluted)M
12.32
13.09
13.33
13.05
11.41
10.18
10.23
10.52
10.65
13.54
13.48
(3.98%)
(1.53%)
15
22.39
Buyback yield%
22.98
22.75
25.11
24.24
24.99
23.05
20.78
19.10
17.92
18.93
20.91
20.78
23.01
8
0.256
D/E ratiox
0.810
0.808
0.724
0.674
0.637
0.637
0.615
0.596
0.641
1.460
0.422
0.637
0.657
67
21.56
Enterprise value€M
48.83
48.78
57.48
67.79
78.48
89.79
103.4
112.2
117.5
9.587
43.39
11.63%
11.07%
88
38.33
LT debt€M
26.17
28.22
30.80
29.55
34.93
35.48
41.34
44.22
50.77
43.46
47.56
11.43%
7.31%
71
Revenue
€67.73M
2.74%
1.00×
Cost of revenue
€41.46M
2.72%
1.00×
Operating expenses
€16.43M
2.78%
1.00×
Cash and investments
18.20%
Goodwill & intangibles
14.41%