39.33
Revenue€M
27.45
29.46
31.89
34.87
36.99
39.30
42.36
46.32
50.53
55.70
40.67
8.53%
7.92%
81
5.31
Revenue growth%
9.73
10.79
13.35
12.91
15.56
15.83
15.84
17.22
18.27
19.80
12.95
17.22
15.70
7
16.23
Gross margin%
3.84
1.48
0.40
0.40
2.97
2.59
2.40
3.68
2.27
1.35
22.13
2.40
2.33
17
8.79
Operating margin%
8.54
11.39
12.83
12.76
13.84
14.56
15.14
16.24
18.41
16.95
4.90
16.24
14.20
71
11.42
Net margin%
32.57
33.76
35.59
37.02
39.47
40.93
43.03
40.12
41.78
40.24
15.40
40.93
39.80
31
12.48
P/E ratio (avg)x
12.05
11.03
12.00
11.61
10.92
10.50
10.61
10.34
10.35
11.74
37.65
10.50
10.98
69
18.20
EV/EBITx
49.83
51.42
54.89
62.18
73.17
83.59
87.04
102.9
106.3
117.3
35.00
102.9
78.38
90
3.68
FCF yield (avg)%
9.62
11.93
11.22
10.81
8.14
9.30
11.63
14.36
16.53
18.14
23.80
14.36
11.42
26
18.86
FCF margin%
0.40
0.40
3.03
0.72
2.92
5.67
5.68
7.63
6.53
3.66
25.47
5.68
3.34
12
0.463
FCF / Net incomex
1.986
2.063
1.981
1.998
2.110
2.180
2.468
2.854
2.854
3.096
0.956
2.854
2.145
74
24.98
ROIC%
25.52
27.85
29.05
29.02
31.88
29.30
26.30
26.07
24.74
23.14
23.71
26.07
27.07
73
12.62
Return on equity%
0.40
0.40
0.49
2.18
1.86
0.40
0.40
0.90
3.31
3.57
16.27
0.90
0.69
17
3.66
Return on assets%
10.62
11.64
11.06
10.77
12.68
14.28
15.21
12.31
10.85
8.05
13.73
12.31
11.35
23
4.03
EPS€
3.72
3.51
3.38
2.90
2.53
2.56
2.48
2.11
2.11
2.10
4.31
(3.60%)
(6.15%)
—
8.91
EPS growth%
9.24
9.48
9.65
7.78
5.10
6.99
4.91
7.44
9.06
6.32
3.47
6.99
7.61
54
5.43
Bookvalue per sh€
10.97
11.44
12.76
14.00
15.44
15.77
16.99
15.78
17.67
17.03
3.99
1.98%
5.55%
—
8.59
FCF per share€
1.38
1.42
1.50
1.35
1.34
1.33
1.50
1.63
1.55
1.65
8.48
4.24%
1.26%
—
1.38
Dividend per sh€
3.34
3.03
2.90
2.80
2.68
2.81
3.06
2.90
2.68
2.89
4.01
1.55%
(1.26%)
—
27.38
Div yield (avg)%
13.80
16.21
14.33
12.11
13.89
14.46
14.86
12.90
15.34
15.42
7.97
14.86
14.40
50
16.44
Payout ratio%
2.90
5.05
3.33
4.51
2.94
1.63
0.40
0.68
0.40
0.40
18.65
0.40
2.27
68
3.969
Shares (diluted)M
5.563
6.624
7.291
7.763
8.576
10.30
12.23
14.53
14.86
16.31
3.867
13.72%
11.35%
51
9.78
Buyback yield%
10.97
8.35
8.67
8.31
8.15
8.70
11.06
9.32
10.24
10.26
14.78
10.24
9.01
25
1.409
D/E ratiox
1.714
1.629
1.739
1.850
2.036
1.976
2.016
2.230
2.481
2.725
1.565
2.230
1.996
71
40.08
Enterprise value€M
22.22
25.61
25.49
28.88
31.22
31.08
30.85
29.31
27.59
29.88
13.19
(0.87%)
2.78%
45
37.11
LT debt€M
32.26
31.79
35.18
39.38
37.21
36.21
33.82
33.10
38.00
43.49
39.52
3.17%
3.31%
75
Revenue
€55.70M
7.92%
1.00×
Cost of revenue
€38.99M
7.92%
1.00×
Operating expenses
€9.733M
8.15%
1.02×
Cash and investments
17.06%