11.68
Revenue€M
12.09
12.81
13.55
14.08
14.44
14.93
15.48
15.99
16.55
17.65
12.71
4.10%
4.56%
88
21.56
Revenue growth%
25.47
22.47
22.51
20.04
22.94
23.05
24.18
25.78
23.68
23.18
5.46
23.68
23.11
71
25.56
Gross margin%
21.77
22.62
25.50
24.41
22.71
19.75
20.30
18.35
15.73
17.24
10.73
18.35
21.03
43
27.75
Operating margin%
22.89
23.05
21.36
19.24
18.77
15.78
13.15
15.57
15.30
18.23
22.73
15.57
18.50
12
16.04
Net margin%
25.60
27.16
29.53
29.85
28.93
30.46
32.89
34.67
32.92
33.48
29.97
32.92
30.16
40
26.74
P/E ratio (avg)x
18.58
16.11
15.13
13.91
12.06
11.67
12.13
12.80
13.74
14.87
23.56
12.80
13.83
12
6.648
EV/EBITx
24.24
26.05
22.08
19.53
16.55
15.88
13.63
12.86
12.86
11.39
12.40
12.86
16.21
77
29.24
FCF yield (avg)%
19.07
18.65
17.93
16.59
16.97
17.26
19.64
17.83
17.35
19.85
26.56
17.83
17.88
23
10.21
FCF margin%
8.80
10.37
10.81
8.65
8.45
9.32
10.88
13.82
15.51
13.58
24.40
13.58
10.59
42
0.134
FCF / Net incomex
0.855
0.976
1.101
1.045
1.008
1.043
1.147
1.261
1.380
1.419
0.283
1.261
1.073
7
2.45
ROIC%
12.19
14.11
12.89
13.59
15.69
14.96
13.95
13.70
12.31
14.41
10.95
13.95
13.82
37
16.40
Return on equity%
23.06
21.82
24.58
23.38
22.66
24.73
25.65
24.44
23.89
21.87
12.78
24.44
23.64
14
24.77
Return on assets%
19.24
18.94
17.96
19.27
19.34
19.68
17.09
14.54
11.99
10.49
21.47
14.54
18.45
17
0.50
EPS€
0.59
0.61
0.70
0.80
0.80
0.83
0.89
0.99
1.03
1.08
0.54
6.23%
6.87%
—
3.28
EPS growth%
25.95
28.71
30.00
27.97
27.49
27.29
30.14
30.54
32.70
32.67
8.99
30.54
29.36
8
0.31
Bookvalue per sh€
0.60
0.60
0.67
0.61
0.62
0.58
0.63
0.63
0.66
0.64
0.56
0.73%
0.75%
—
0.64
FCF per share€
0.70
0.71
0.80
0.73
0.80
0.82
0.83
0.95
1.00
1.14
0.11
7.38%
6.20%
—
0.44
Dividend per sh€
0.35
0.36
0.37
0.36
0.39
0.42
0.48
0.52
0.60
0.65
0.69
10.78%
8.23%
—
20.95
Div yield (avg)%
15.15
15.19
16.96
15.61
17.16
16.77
17.30
20.17
17.69
17.30
5.15
17.30
17.06
47
12.06
Payout ratio%
7.17
9.48
9.89
10.03
11.50
13.19
15.09
17.24
14.47
14.11
4.84
14.47
12.35
74
7.684
Shares (diluted)M
9.981
9.493
9.314
9.361
8.360
7.889
7.061
6.792
6.209
5.944
7.451
(6.60%)
(4.31%)
8
29.14
Buyback yield%
11.01
10.00
9.86
8.00
8.22
8.42
8.05
10.92
8.71
6.19
5.97
8.42
8.57
48
1.424
D/E ratiox
1.086
1.130
1.108
1.264
1.306
1.302
1.236
1.314
1.295
1.364
0.623
1.302
1.280
13
3.125
Enterprise value€M
19.56
21.19
22.04
21.47
20.67
20.51
19.99
22.02
23.10
23.78
12.34
2.84%
3.25%
49
5.373
LT debt€M
20.99
24.68
27.29
30.70
31.91
35.58
41.10
45.05
54.45
58.53
3.219
12.90%
12.59%
9
Revenue
€17.65M
4.56%
1.00×
Cost of revenue
€12.35M
4.56%
1.00×
Operating expenses
€3.532M
4.58%
1.00×
Cash and investments
18.65%
Spread over hurdle
45.35%