8.808
Revenue€M
26.09
26.33
27.44
27.43
28.08
28.51
28.82
28.72
29.60
30.60
9.336
1.73%
1.55%
77
2.37
Revenue growth%
7.72
9.45
10.63
8.20
9.38
11.86
11.71
11.75
11.42
11.48
18.54
11.71
11.03
63
12.82
Gross margin%
26.52
28.27
31.20
29.06
26.40
23.42
20.73
23.54
25.65
25.54
6.43
23.54
26.03
21
13.56
Operating margin%
16.00
17.17
19.29
17.71
15.35
15.47
13.39
12.10
14.77
14.88
23.96
14.77
15.41
6
10.86
Net margin%
8.91
10.93
12.72
12.03
14.17
15.38
14.31
12.72
12.77
11.02
19.85
12.77
12.72
76
36.85
P/E ratio (avg)x
38.24
38.93
39.33
40.72
43.21
37.99
37.93
41.27
39.21
40.18
37.28
39.21
39.27
40
32.54
EV/EBITx
14.57
14.88
13.89
14.83
14.25
15.89
16.71
17.80
17.81
16.76
20.30
16.76
15.39
20
21.11
FCF yield (avg)%
23.97
21.24
21.37
23.92
25.16
22.45
23.99
25.16
25.50
23.69
20.16
23.99
23.94
66
27.36
FCF margin%
17.83
16.03
15.42
14.23
16.79
15.07
13.63
13.16
10.47
10.64
11.87
13.16
14.65
53
0.523
FCF / Net incomex
2.361
2.457
2.402
2.334
2.512
2.483
2.256
2.085
2.332
2.561
1.514
2.332
2.382
74
19.41
ROIC%
21.66
20.69
20.93
22.05
22.52
24.02
24.58
22.77
22.03
24.70
19.35
24.02
22.28
87
3.23
Return on equity%
26.37
27.29
27.67
24.83
27.74
25.32
24.06
22.34
20.73
23.50
3.82
23.50
25.07
71
28.54
Return on assets%
12.56
14.50
13.74
16.34
16.14
17.58
15.79
17.47
15.93
15.46
29.96
15.93
15.86
81
0.37
EPS€
0.51
0.52
0.48
0.42
0.42
0.39
0.41
0.37
0.37
0.33
0.38
(4.75%)
(3.62%)
—
19.35
EPS growth%
1.61
1.01
0.40
2.72
3.37
2.25
1.96
0.40
1.18
0.99
28.03
1.18
1.40
77
0.53
Bookvalue per sh€
0.09
0.09
0.09
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.53
(5.01%)
(6.02%)
—
0.56
FCF per share€
0.69
0.69
0.76
0.92
1.00
1.19
1.34
1.31
1.30
1.30
0.10
5.23%
8.59%
—
0.19
Dividend per sh€
0.83
0.83
0.90
0.92
0.92
1.05
1.07
1.21
1.22
1.16
0.43
4.80%
4.25%
—
3.75
Div yield (avg)%
17.77
18.13
19.43
20.00
22.85
24.25
22.10
21.63
20.00
22.63
23.53
22.10
20.82
53
27.36
Payout ratio%
15.22
12.51
14.80
14.63
16.33
15.86
15.22
18.21
15.37
16.15
17.61
15.86
15.29
44
19.26
Shares (diluted)M
16.98
17.38
16.11
16.25
15.73
15.35
14.83
13.80
13.58
14.22
20.19
(2.00%)
(1.51%)
48
26.70
Buyback yield%
26.85
25.15
27.08
24.30
22.07
21.73
19.76
21.93
23.35
21.04
11.81
21.73
22.71
69
1.636
D/E ratiox
0.997
0.980
0.937
1.009
0.940
0.955
0.895
0.770
0.808
0.699
1.324
0.808
0.938
86
18.38
Enterprise value€M
30.84
31.04
35.50
35.33
41.98
43.41
41.96
43.17
46.53
49.85
28.94
3.50%
6.08%
35
16.89
LT debt€M
22.94
24.65
28.11
31.53
34.47
39.12
40.42
43.84
48.08
47.31
8.097
6.54%
9.12%
19
Revenue
€30.60M
1.55%
1.00×
Cost of revenue
€21.42M
1.55%
1.00×
Operating expenses
€4.202M
2.65%
1.11×
Cash and investments
16.32%