19.98
Revenue€M
9.392
10.00
10.62
11.48
12.13
13.29
14.22
15.38
16.78
18.32
20.64
8.61%
7.70%
32
22.41
Revenue growth%
14.97
12.66
14.81
15.53
14.50
17.31
15.32
12.56
10.55
11.53
14.20
12.56
14.65
12
24.70
Gross margin%
24.34
27.22
25.87
25.39
22.85
23.61
22.62
22.84
20.26
20.55
19.72
22.62
23.23
87
14.66
Operating margin%
20.84
19.33
18.85
15.97
15.63
14.92
15.45
13.93
13.46
10.70
9.23
13.93
15.54
69
21.10
Net margin%
15.44
13.24
15.64
12.91
13.43
13.12
15.84
17.87
18.48
16.37
8.26
16.37
15.54
42
27.22
P/E ratio (avg)x
9.970
10.54
10.21
11.66
12.65
12.21
13.47
13.04
14.98
14.44
21.46
13.47
12.43
16
36.05
EV/EBITx
12.99
13.87
15.77
16.10
17.66
18.25
19.97
20.76
24.07
23.94
15.74
20.76
17.96
75
20.14
FCF yield (avg)%
16.81
16.69
18.83
21.58
21.01
18.32
20.94
22.56
20.73
22.47
13.44
20.94
20.84
14
29.82
FCF margin%
25.25
26.75
23.98
22.71
20.92
21.07
19.15
16.83
17.28
19.94
25.83
19.15
20.99
14
0.732
FCF / Net incomex
1.079
1.190
1.182
1.410
1.459
1.763
2.126
2.578
2.785
2.904
1.629
2.578
1.611
7
15.46
ROIC%
5.18
2.18
3.20
3.85
2.40
4.80
6.29
5.38
6.09
8.12
27.78
6.09
4.99
6
20.08
Return on equity%
22.15
22.18
19.26
17.79
14.83
15.39
13.22
13.13
13.21
14.00
26.95
13.22
15.11
9
4.76
Return on assets%
10.27
8.13
9.87
9.85
7.64
6.91
7.77
8.32
8.77
8.88
17.24
8.32
8.54
58
1.41
EPS€
1.18
1.27
1.22
1.29
1.32
1.43
1.57
1.44
1.43
1.37
1.54
0.75%
0.96%
—
19.86
EPS growth%
15.14
17.71
16.01
18.49
20.61
19.98
20.55
20.32
17.72
17.66
16.04
19.98
18.10
14
1.11
Bookvalue per sh€
1.13
1.18
1.24
1.36
1.39
1.27
1.19
1.16
1.07
1.16
0.76
(3.52%)
(0.55%)
—
0.49
FCF per share€
1.11
1.20
1.17
1.26
1.37
1.25
1.25
1.22
1.09
1.20
0.97
(2.68%)
0.26%
—
1.44
Dividend per sh€
2.07
2.31
2.43
2.41
2.52
2.91
2.79
3.01
3.42
4.01
1.29
9.71%
6.78%
—
20.47
Div yield (avg)%
17.44
17.31
19.28
19.26
21.85
22.81
22.05
22.40
24.82
25.06
3.31
22.81
21.95
53
4.45
Payout ratio%
34.37
32.44
35.32
35.68
34.00
32.24
31.49
30.66
31.51
34.14
27.48
31.51
33.22
21
10.52
Shares (diluted)M
7.264
6.278
5.725
5.449
5.614
4.938
4.531
3.860
3.310
3.211
10.63
(10.57%)
(7.67%)
37
6.88
Buyback yield%
15.79
18.40
19.45
18.27
17.53
15.92
17.52
16.96
14.21
16.23
11.55
16.23
17.24
87
1.639
D/E ratiox
0.710
0.666
0.747
0.859
0.954
0.924
0.986
1.139
1.320
1.335
1.221
1.139
0.939
57
19.02
Enterprise value€M
34.40
38.73
38.74
44.62
49.40
58.15
64.05
73.40
87.00
86.76
17.96
11.92%
11.63%
33
17.86
LT debt€M
26.66
28.94
28.33
30.75
29.18
30.97
35.62
39.98
40.60
38.44
20.44
5.67%
4.39%
66
Revenue
€18.32M
7.70%
1.00×
Cost of revenue
€9.453M
7.47%
0.98×
Operating expenses
€4.160M
7.75%
1.00×