3.207
Revenue€M
13.43
14.05
14.83
15.65
16.01
17.05
17.88
18.58
19.74
20.85
3.386
5.43%
5.21%
90
8.32
Revenue growth%
30.63
30.37
30.00
27.94
27.80
29.59
29.41
30.46
30.32
30.77
20.79
30.32
30.16
16
14.26
Gross margin%
20.02
18.72
16.16
17.42
15.34
17.76
15.95
15.43
18.04
15.32
29.16
15.95
16.79
94
20.07
Operating margin%
9.91
7.37
8.45
6.29
8.99
7.22
6.90
7.47
9.75
7.30
10.49
7.30
7.42
85
5.33
Net margin%
17.91
18.13
19.72
21.34
23.51
21.89
20.52
20.48
21.57
20.11
14.02
20.52
20.50
73
10.03
P/E ratio (avg)x
22.47
23.94
20.60
19.90
20.54
20.83
22.24
19.28
21.10
21.81
37.20
21.10
20.97
35
32.37
EV/EBITx
14.89
16.58
16.16
17.28
17.80
19.03
18.71
16.75
15.76
16.27
32.31
16.75
16.67
64
23.71
FCF yield (avg)%
17.93
20.69
20.54
23.30
21.72
24.16
24.91
23.69
24.78
27.33
13.00
24.78
23.50
26
14.41
FCF margin%
8.56
9.76
9.63
12.37
10.33
8.67
11.14
11.95
14.38
15.35
29.56
11.95
10.73
31
1.472
FCF / Net incomex
1.652
1.677
1.792
2.005
2.036
2.015
2.335
2.610
2.843
3.178
1.456
2.610
2.025
55
25.03
ROIC%
12.59
13.08
11.51
11.63
10.02
9.22
10.43
10.54
11.04
11.52
8.56
10.54
11.28
72
16.28
Return on equity%
22.86
21.19
18.96
18.61
17.14
18.59
15.71
12.93
12.60
11.80
25.74
12.93
17.87
43
12.76
Return on assets%
6.85
6.44
8.13
9.74
8.13
8.84
6.48
9.04
7.29
6.86
12.53
7.29
7.71
76
0.77
EPS€
0.59
0.59
0.51
0.52
0.48
0.48
0.49
0.53
0.50
0.49
0.82
0.54%
(2.81%)
—
23.34
EPS growth%
19.85
17.68
20.57
20.20
19.66
22.26
19.43
18.39
20.34
18.21
5.47
19.43
19.75
5
0.90
Bookvalue per sh€
0.68
0.66
0.60
0.58
0.59
0.53
0.54
0.51
0.53
0.48
1.05
(3.91%)
(2.80%)
—
0.58
FCF per share€
0.30
0.31
0.33
0.35
0.34
0.40
0.46
0.50
0.57
0.54
0.82
9.78%
5.63%
—
0.33
Dividend per sh€
0.23
0.22
0.21
0.23
0.26
0.26
0.27
0.24
0.24
0.27
0.30
0.91%
0.75%
—
17.52
Div yield (avg)%
18.26
21.10
19.48
19.90
17.78
20.09
21.15
23.04
24.91
24.91
10.83
23.04
20.59
51
4.49
Payout ratio%
31.34
29.50
27.20
26.70
24.35
21.94
22.25
20.90
18.52
20.14
21.64
20.90
23.30
57
6.488
Shares (diluted)M
4.561
4.070
3.505
3.221
3.437
3.661
3.282
3.189
3.228
2.970
6.657
(2.88%)
(5.56%)
76
21.22
Buyback yield%
17.31
16.96
19.92
21.63
24.37
26.20
27.22
29.68
27.18
26.00
8.56
27.18
25.19
90
0.120
D/E ratiox
1.871
1.837
2.007
1.844
1.914
1.761
1.721
1.860
2.056
1.908
1.256
1.860
1.865
38
8.860
Enterprise value€M
16.33
14.48
13.01
13.92
14.77
13.60
12.77
13.49
14.55
12.88
7.552
(2.71%)
(2.59%)
62
11.03
LT debt€M
4.494
4.990
5.120
5.037
4.687
4.549
4.519
4.556
4.664
5.386
9.333
2.82%
1.08%
7
Revenue
€20.85M
5.21%
1.00×
Cost of revenue
€12.57M
4.80%
0.96×
Operating expenses
€5.198M
5.71%
1.05×
Goodwill & intangibles
17.46%