14.00
Revenue€M
31.07
31.45
31.49
31.52
32.53
32.35
31.95
31.96
31.65
31.33
15.45
(0.75%)
0.13%
22
26.70
Revenue growth%
28.43
29.48
27.11
27.39
27.41
27.41
28.71
28.72
28.36
27.86
23.50
28.36
28.11
7
20.35
Gross margin%
25.73
23.70
21.08
22.24
23.19
25.37
27.39
30.13
31.92
33.89
23.06
30.13
25.55
6
13.48
Operating margin%
22.88
25.42
26.84
24.42
24.80
27.53
28.84
26.85
24.79
22.01
18.88
26.85
25.11
10
14.52
Net margin%
30.91
27.91
30.18
27.19
29.85
32.09
31.22
31.86
34.25
34.17
23.03
32.09
31.06
56
36.80
P/E ratio (avg)x
32.51
32.68
33.34
36.21
39.84
41.85
45.82
47.78
52.48
50.89
14.08
47.78
40.85
94
23.93
EV/EBITx
34.74
34.94
31.81
30.51
31.24
30.58
32.37
30.94
33.57
34.03
20.84
32.37
32.09
64
24.24
FCF yield (avg)%
19.50
17.40
15.70
15.92
15.02
14.80
17.52
15.76
16.00
13.84
26.53
15.76
15.84
92
22.28
FCF margin%
2.36
4.12
6.89
9.16
11.92
13.18
16.00
18.02
19.50
18.75
10.88
18.02
12.55
7
1.161
FCF / Net incomex
1.163
1.047
1.052
0.968
0.890
0.951
0.904
0.901
0.850
0.807
1.255
0.901
0.927
6
29.17
ROIC%
8.65
9.41
11.84
13.41
14.17
14.88
14.48
14.28
15.06
12.79
3.55
14.48
13.79
87
3.99
Return on equity%
11.53
11.26
11.03
10.83
8.25
9.60
10.56
10.69
9.56
12.41
10.31
10.56
10.76
12
17.28
Return on assets%
18.95
20.03
18.67
18.96
20.04
17.31
19.93
22.55
24.64
27.28
3.08
22.55
19.98
74
0.23
EPS€
1.25
1.26
1.38
1.45
1.45
1.56
1.75
2.04
2.18
2.12
0.25
7.95%
5.41%
—
3.60
EPS growth%
6.10
7.00
7.81
6.32
5.37
5.88
7.54
9.39
10.58
12.63
9.77
9.39
7.27
18
0.20
Bookvalue per sh€
0.24
0.23
0.21
0.23
0.26
0.29
0.33
0.30
0.31
0.30
0.35
2.33%
1.26%
—
0.21
FCF per share€
0.94
0.85
0.89
0.83
0.75
0.78
0.70
0.65
0.59
0.58
1.15
(4.96%)
(4.58%)
—
0.90
Dividend per sh€
0.31
0.36
0.40
0.39
0.37
0.39
0.40
0.44
0.41
0.47
0.59
5.05%
4.40%
—
18.14
Div yield (avg)%
3.80
4.34
2.83
2.08
4.07
1.78
3.27
1.84
0.40
0.40
2.63
1.78
2.46
84
21.19
Payout ratio%
14.54
15.92
13.44
11.51
13.57
11.83
12.73
11.34
9.70
9.72
19.85
11.34
12.28
32
12.41
Shares (diluted)M
13.96
14.95
16.39
16.03
16.31
15.07
16.39
18.19
16.51
18.39
12.76
2.44%
3.06%
66
4.10
Buyback yield%
11.08
9.88
12.41
9.77
11.29
8.32
9.88
10.45
8.37
7.43
25.41
8.37
9.88
83
0.427
D/E ratiox
1.116
1.011
0.907
0.989
0.929
0.871
0.785
0.777
0.831
0.798
1.545
0.798
0.889
87
18.29
Enterprise value€M
5.888
6.095
6.357
7.409
8.857
9.129
10.49
10.58
11.12
12.45
2.926
7.05%
7.72%
91
10.11
LT debt€M
6.054
6.246
5.685
6.320
7.022
7.614
7.092
7.186
6.651
6.687
24.23
(0.97%)
1.30%
85
Revenue
€31.33M
0.13%
1.00×
Cost of revenue
€19.63M
(0.03%)
0.98×
Operating expenses
€6.748M
0.33%
1.02×
Goodwill & intangibles
19.96%
Cash and investments
16.95%