6.292
Revenue€M
29.79
30.97
32.38
33.01
34.06
35.92
37.03
37.67
39.95
40.63
7.000
3.59%
3.35%
37
22.18
Revenue growth%
17.69
16.77
13.85
15.84
16.44
13.70
11.29
11.19
11.35
11.66
5.17
11.35
13.77
68
25.20
Gross margin%
15.54
16.51
14.98
16.31
16.59
19.07
17.68
20.60
20.19
20.64
24.43
20.19
17.13
63
2.43
Operating margin%
13.59
12.39
13.03
15.99
15.32
14.59
17.15
16.31
15.64
12.97
2.43
15.64
14.95
13
23.55
Net margin%
14.92
12.27
12.91
11.95
11.50
11.99
9.56
8.33
5.79
4.53
18.80
8.33
11.73
81
11.36
P/E ratio (avg)x
17.92
19.97
18.55
20.47
20.94
20.34
23.37
24.04
25.63
27.55
15.44
24.04
20.70
53
19.75
EV/EBITx
33.43
32.59
33.27
37.57
37.77
43.03
44.08
42.50
50.10
52.53
33.96
44.08
40.14
78
23.95
FCF yield (avg)%
10.70
9.56
9.04
8.03
9.99
8.10
11.04
8.27
5.30
4.96
26.48
8.10
8.65
11
10.54
FCF margin%
11.34
9.29
6.94
6.59
7.02
6.89
9.32
7.32
10.04
12.04
14.51
9.32
8.30
66
1.786
FCF / Net incomex
0.756
0.688
0.656
0.690
0.756
0.768
0.814
0.881
0.825
0.862
1.236
0.825
0.762
61
4.09
ROIC%
4.80
6.49
8.84
8.17
8.63
7.02
6.33
6.90
8.74
8.28
2.67
7.02
7.60
29
24.12
Return on equity%
29.82
32.22
29.69
30.15
30.06
27.21
30.07
32.82
34.76
33.03
6.79
32.82
30.11
10
13.14
Return on assets%
10.66
9.82
12.47
12.96
15.89
14.75
16.07
15.30
13.22
14.92
3.82
14.92
13.99
34
1.50
EPS€
4.75
5.61
6.43
7.15
7.66
9.19
9.55
10.46
10.88
12.25
1.55
9.86%
11.74%
—
13.57
EPS growth%
15.66
16.62
15.28
14.10
14.56
12.92
11.75
12.11
14.47
12.32
18.53
12.32
14.28
81
2.60
Bookvalue per sh€
3.20
3.58
4.20
4.47
4.57
5.19
5.31
6.08
6.34
6.35
2.21
6.80%
7.52%
—
2.89
FCF per share€
4.06
4.19
4.88
4.69
4.74
5.41
6.42
7.07
7.92
9.03
0.79
13.77%
8.55%
—
3.28
Dividend per sh€
1.02
0.95
0.92
0.96
1.01
1.10
1.02
0.99
0.96
0.87
2.73
(2.81%)
(2.05%)
—
10.89
Div yield (avg)%
27.17
27.07
28.69
26.16
24.04
23.32
23.21
21.51
19.91
18.74
19.23
21.51
23.68
30
11.63
Payout ratio%
12.41
12.88
13.63
11.55
10.81
9.48
11.42
10.49
11.18
14.02
9.23
11.18
11.48
74
4.888
Shares (diluted)M
5.870
6.657
6.249
6.921
7.945
8.628
8.454
8.715
9.855
9.161
4.789
2.89%
5.72%
10
6.62
Buyback yield%
21.74
24.11
25.81
26.50
25.83
23.75
22.79
21.84
23.36
20.84
23.49
22.79
23.55
47
1.393
D/E ratiox
0.461
0.505
0.555
0.571
0.628
0.731
0.730
0.741
0.824
0.820
1.178
0.741
0.679
88
32.70
Enterprise value€M
17.89
18.11
17.72
17.48
19.42
21.41
22.61
26.12
29.80
33.08
27.40
11.24%
7.61%
53
40.26
LT debt€M
33.51
29.01
25.76
25.81
27.49
29.61
30.18
30.16
31.18
27.74
23.21
0.18%
(1.99%)
14
Revenue
€40.63M
3.35%
1.00×
Cost of revenue
€21.64M
3.44%
1.01×
Operating expenses
€5.762M
3.15%
0.98×