5.194
Revenue€M
9.104
9.162
9.081
8.951
9.040
9.309
9.352
9.263
9.471
9.471
5.545
0.94%
0.53%
44
8.80
Revenue growth%
34.30
32.10
35.06
32.49
30.19
31.38
30.91
30.83
29.12
27.59
19.15
30.83
31.15
13
29.82
Gross margin%
11.93
12.54
15.19
15.12
18.09
16.95
14.25
14.65
16.21
16.81
20.70
16.21
15.15
37
15.48
Operating margin%
7.06
6.09
8.57
6.02
4.67
3.78
2.99
5.28
3.07
3.49
9.75
3.49
4.97
29
17.63
Net margin%
9.97
10.05
9.37
10.20
11.24
11.83
11.89
9.88
7.26
5.79
3.82
9.88
10.01
51
9.338
P/E ratio (avg)x
6.352
5.600
5.461
4.966
5.055
5.464
5.757
5.805
5.427
5.423
11.82
5.464
5.462
11
35.01
EV/EBITx
9.243
9.526
10.95
11.31
11.16
12.90
13.33
15.65
15.38
15.11
8.839
15.11
12.10
47
6.35
FCF yield (avg)%
6.86
6.54
8.45
7.42
5.61
3.39
5.53
2.73
3.07
3.11
2.51
3.11
5.57
34
19.30
FCF margin%
1.45
0.40
0.40
0.40
0.40
0.40
3.17
3.14
1.12
1.67
7.50
1.67
0.76
67
1.284
FCF / Net incomex
1.251
1.297
1.279
1.441
1.510
1.826
1.872
2.263
2.458
2.698
1.417
2.263
1.668
81
15.52
ROIC%
31.84
32.29
31.94
29.96
31.44
32.45
30.41
30.26
30.30
31.59
21.20
30.41
31.51
83
8.27
Return on equity%
18.68
19.48
21.98
20.37
18.73
21.09
19.63
19.88
17.67
20.27
24.86
19.88
19.75
29
28.59
Return on assets%
25.04
23.31
20.66
20.85
19.00
16.28
18.58
17.52
19.49
19.76
7.47
18.58
19.63
16
0.52
EPS€
0.47
0.54
0.63
0.60
0.65
0.64
0.61
0.72
0.83
0.95
0.55
7.91%
6.85%
—
29.74
EPS growth%
21.64
22.40
23.43
25.56
23.10
23.03
20.77
22.81
23.91
23.02
9.01
23.02
23.02
8
0.34
Bookvalue per sh€
0.18
0.17
0.16
0.16
0.18
0.20
0.22
0.21
0.20
0.20
0.29
3.05%
0.36%
—
0.27
FCF per share€
0.45
0.48
0.51
0.58
0.57
0.66
0.72
0.85
0.81
0.83
0.14
7.69%
7.46%
—
0.15
Dividend per sh€
0.50
0.48
0.52
0.52
0.54
0.56
0.62
0.59
0.65
0.61
0.39
2.34%
1.62%
—
28.66
Div yield (avg)%
28.01
29.42
29.34
27.03
26.98
25.88
26.44
28.74
25.82
23.96
16.31
25.88
27.00
51
28.53
Payout ratio%
28.69
31.41
34.15
32.61
30.40
29.33
27.20
27.83
27.32
25.36
29.22
27.32
29.01
58
5.334
Shares (diluted)M
6.818
6.406
6.116
6.801
6.589
7.083
6.844
6.499
6.972
7.908
5.353
3.72%
2.56%
90
2.53
Buyback yield%
10.38
8.31
9.46
11.20
11.47
10.57
10.04
7.93
8.24
6.39
25.54
8.24
9.75
40
1.789
D/E ratiox
0.473
0.470
0.449
0.470
0.536
0.544
0.530
0.571
0.614
0.585
0.132
0.571
0.533
46
0.871
Enterprise value€M
7.942
8.101
7.963
8.595
8.626
10.09
10.67
10.48
11.36
11.72
8.094
6.33%
5.20%
25
3.342
LT debt€M
7.389
8.348
8.016
9.060
8.299
9.161
8.548
8.897
9.277
10.24
4.186
4.30%
2.41%
9
Revenue
€9.471M
0.53%
1.00×
Cost of revenue
€6.275M
0.50%
1.00×
Operating expenses
€1.008M
1.33%
1.08×
Goodwill & intangibles
18.01%