4.713
Revenue€M
14.20
15.03
16.20
17.43
18.50
20.08
21.69
22.82
24.83
26.78
5.093
7.68%
7.27%
38
23.53
Revenue growth%
9.40
10.06
11.07
12.68
11.84
10.05
8.27
8.43
6.08
5.11
24.89
8.27
9.72
83
17.41
Gross margin%
22.42
22.22
19.68
18.20
15.66
16.01
13.53
13.83
16.12
15.09
28.04
15.09
16.06
81
25.16
Operating margin%
15.05
18.04
16.76
16.50
15.93
13.52
15.99
17.97
16.08
14.18
15.81
15.99
16.04
48
11.73
Net margin%
19.07
18.07
19.62
21.01
22.44
23.67
23.26
25.71
26.12
28.13
20.53
25.71
22.85
18
19.97
P/E ratio (avg)x
9.445
8.573
9.082
8.303
7.811
6.779
6.077
6.530
5.543
5.141
27.53
6.077
7.295
95
27.26
EV/EBITx
18.42
18.99
17.50
16.86
16.94
15.62
15.11
14.35
13.27
12.43
21.54
14.35
16.24
71
20.48
FCF yield (avg)%
12.28
9.90
10.36
10.21
12.46
10.81
13.70
11.47
12.93
12.27
14.08
12.27
11.87
8
2.85
FCF margin%
13.24
12.23
9.72
11.04
10.79
10.95
12.76
12.91
12.45
9.51
28.82
12.45
11.63
53
0.593
FCF / Net incomex
1.666
1.527
1.669
1.657
1.531
1.424
1.471
1.330
1.381
1.270
1.343
1.381
1.499
35
25.09
ROIC%
16.01
13.62
13.63
12.59
11.00
10.60
13.54
15.20
18.02
20.09
28.40
15.20
13.62
66
13.46
Return on equity%
21.36
23.08
22.09
20.07
20.48
20.83
21.97
19.80
22.00
19.73
6.35
20.83
21.10
90
10.37
Return on assets%
1.99
0.43
0.40
2.36
0.62
2.92
5.38
3.19
5.79
4.53
20.66
4.53
2.64
80
0.56
EPS€
0.90
1.02
1.21
1.31
1.50
1.76
1.93
1.86
1.96
2.21
0.61
8.09%
9.99%
—
17.38
EPS growth%
18.15
19.73
22.31
19.31
17.01
16.30
15.85
13.67
11.28
13.21
10.00
13.67
16.66
57
0.67
Bookvalue per sh€
0.62
0.70
0.67
0.79
0.84
0.92
0.92
1.00
1.13
1.13
0.41
6.12%
6.99%
—
0.12
FCF per share€
0.57
0.62
0.61
0.65
0.68
0.62
0.62
0.55
0.58
0.62
0.24
(1.83%)
(0.03%)
—
0.67
Dividend per sh€
0.21
0.21
0.23
0.25
0.24
0.26
0.28
0.25
0.28
0.29
0.38
3.16%
3.29%
—
18.11
Div yield (avg)%
30.81
33.25
36.08
38.06
37.10
37.42
35.65
35.66
34.03
36.96
18.86
35.66
35.87
59
22.49
Payout ratio%
27.10
24.17
25.07
24.71
24.51
25.14
27.83
26.05
28.21
30.47
5.64
27.83
25.59
94
14.53
Shares (diluted)M
13.32
11.71
11.98
11.82
11.22
9.498
9.747
10.14
9.319
8.309
14.31
(5.83%)
(5.85%)
67
7.37
Buyback yield%
0.89
0.40
1.72
4.13
4.85
3.30
1.29
0.40
2.00
4.67
15.08
2.00
1.86
71
0.141
D/E ratiox
0.741
0.705
0.654
0.702
0.710
0.659
0.678
0.628
0.605
0.614
1.771
0.628
0.668
91
4.190
Enterprise value€M
22.47
21.94
20.58
21.92
23.46
25.87
25.52
25.59
28.44
27.18
16.95
2.98%
3.03%
72
16.13
LT debt€M
6.178
6.367
6.874
7.070
7.382
7.088
7.142
7.022
6.560
6.548
17.74
(2.37%)
0.41%
48
Revenue
€26.78M
7.27%
1.00×
Cost of revenue
€14.36M
7.00%
0.98×
Operating expenses
€6.371M
7.89%
1.06×
Goodwill & intangibles
14.12%