2.021
Revenue€M
19.78
19.79
20.41
20.35
20.38
20.70
20.43
20.56
20.79
20.51
2.124
0.12%
0.56%
9
2.25
Revenue growth%
1.48
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.30
2.08
5.07
0.40
0.40
36
28.37
Gross margin%
19.83
19.90
20.24
21.70
21.65
20.39
20.56
22.45
22.11
22.55
12.34
22.11
21.10
40
20.49
Operating margin%
32.93
32.58
31.22
29.19
29.06
26.34
24.38
26.48
25.60
28.35
28.50
26.34
28.71
50
11.15
Net margin%
31.13
31.38
28.74
26.50
29.11
31.06
33.51
32.13
33.62
32.26
29.40
32.26
31.25
63
8.687
P/E ratio (avg)x
28.70
32.10
36.23
39.18
37.07
41.99
39.99
40.78
40.76
39.15
21.66
40.76
39.17
91
10.76
EV/EBITx
15.64
14.58
14.70
15.42
14.94
15.79
16.98
15.81
13.98
12.51
24.06
15.79
15.18
23
10.62
FCF yield (avg)%
11.32
9.55
8.97
11.82
12.93
15.24
16.37
17.79
19.39
20.73
11.41
17.79
14.09
90
3.83
FCF margin%
3.47
2.04
1.17
3.71
6.11
4.24
6.32
4.45
3.45
2.75
13.91
4.24
3.59
87
0.367
FCF / Net incomex
2.251
2.617
3.020
3.036
3.197
3.455
3.978
3.799
4.313
4.675
1.772
3.978
3.326
52
7.05
ROIC%
1.65
0.84
3.14
4.13
2.30
2.10
2.23
4.01
5.42
4.66
15.24
4.01
2.72
19
26.92
Return on equity%
6.91
5.13
5.07
5.97
3.61
3.19
3.13
5.49
7.01
9.31
25.05
5.49
5.31
76
19.34
Return on assets%
23.85
23.50
24.60
23.76
21.50
24.30
26.86
27.70
29.62
32.02
7.37
27.70
24.45
94
0.79
EPS€
0.72
0.87
1.04
1.13
1.30
1.55
1.64
1.68
1.82
2.20
0.88
11.13%
14.01%
—
14.17
EPS growth%
14.82
13.43
11.72
11.89
9.43
10.66
12.53
14.98
16.81
14.74
14.41
14.74
12.98
13
0.13
Bookvalue per sh€
0.09
0.10
0.10
0.11
0.11
0.12
0.12
0.10
0.10
0.10
0.73
(2.54%)
(0.77%)
—
0.66
FCF per share€
0.17
0.19
0.21
0.20
0.19
0.20
0.18
0.19
0.20
0.19
0.36
0.33%
1.45%
—
0.47
Dividend per sh€
0.31
0.30
0.28
0.24
0.23
0.20
0.18
0.19
0.18
0.17
0.11
(6.46%)
(6.29%)
—
19.18
Div yield (avg)%
1.99
2.68
0.40
0.80
1.71
3.10
4.92
3.07
5.41
3.61
25.83
3.61
2.88
85
20.15
Payout ratio%
0.50
1.70
1.57
3.41
0.97
0.40
1.40
0.40
0.40
0.40
4.12
0.40
0.74
55
7.565
Shares (diluted)M
10.38
10.22
11.68
11.57
13.66
13.92
15.99
16.32
17.75
17.00
7.616
4.47%
5.25%
73
25.47
Buyback yield%
12.83
15.73
15.37
15.86
16.75
16.27
19.11
17.69
15.29
13.56
26.27
16.27
15.80
90
1.567
D/E ratiox
0.447
0.447
0.408
0.389
0.339
0.336
0.354
0.379
0.376
0.328
0.411
0.354
0.378
43
17.21
Enterprise value€M
2.730
2.530
2.540
2.357
2.567
2.725
2.438
2.407
2.382
2.162
15.19
(3.38%)
(2.46%)
32
11.46
LT debt€M
3.308
3.765
3.958
4.466
4.485
5.314
6.278
6.981
6.996
6.860
9.770
8.87%
8.02%
83
Revenue
€20.51M
0.56%
1.00×
Cost of revenue
€11.72M
0.24%
0.97×
Operating expenses
€3.773M
1.00%
1.05×
Goodwill & intangibles
16.38%