37.32
Revenue€M
28.44
29.17
30.06
30.80
30.60
31.17
31.23
30.79
30.94
30.83
39.03
0.15%
0.81%
47
6.42
Revenue growth%
10.68
8.63
9.16
12.01
13.90
12.11
9.99
12.47
12.19
11.10
4.22
12.11
11.56
10
5.50
Gross margin%
28.47
28.58
27.62
29.14
27.80
29.57
31.32
29.76
31.52
33.92
15.78
31.32
29.36
9
22.38
Operating margin%
9.32
8.37
8.79
9.28
9.88
7.92
8.41
10.71
11.24
14.13
25.27
10.71
9.30
9
17.20
Net margin%
29.39
29.58
29.98
32.43
34.77
33.02
31.60
30.34
29.92
29.65
2.79
30.34
30.16
31
12.29
P/E ratio (avg)x
10.63
12.49
13.90
15.05
16.01
15.78
16.55
18.67
21.15
24.05
14.36
18.67
15.90
62
7.553
EV/EBITx
24.57
27.05
27.45
29.20
27.21
28.88
30.10
30.45
31.89
29.44
20.03
30.10
29.04
33
7.17
FCF yield (avg)%
32.57
34.01
32.05
30.23
28.63
28.26
30.99
29.79
30.40
28.51
16.79
29.79
30.31
50
14.22
FCF margin%
11.31
8.87
9.93
8.79
7.31
5.77
7.36
9.22
9.48
10.29
16.36
9.22
9.04
82
1.211
FCF / Net incomex
0.598
0.648
0.625
0.580
0.648
0.639
0.710
0.665
0.706
0.817
1.526
0.706
0.648
12
29.91
ROIC%
13.25
10.77
13.05
12.27
12.78
14.34
14.21
15.23
12.51
10.12
15.47
14.21
12.91
7
23.83
Return on equity%
25.26
23.65
24.19
26.48
29.00
29.54
29.51
29.87
30.34
32.46
3.23
29.87
29.26
38
17.68
Return on assets%
21.74
23.86
23.33
25.86
25.84
24.59
27.43
26.41
28.11
28.68
16.08
27.43
25.85
16
0.55
EPS€
0.71
0.81
0.88
0.95
1.04
0.99
1.05
1.02
1.03
1.00
0.59
(0.90%)
4.57%
—
19.66
EPS growth%
21.73
20.63
22.51
19.58
20.21
18.06
16.32
14.22
15.74
16.44
9.05
16.32
18.82
67
0.38
Bookvalue per sh€
0.29
0.32
0.33
0.31
0.29
0.28
0.29
0.28
0.28
0.31
0.49
1.35%
1.65%
—
0.77
FCF per share€
0.65
0.65
0.69
0.73
0.72
0.79
0.72
0.74
0.76
0.76
0.42
1.06%
1.21%
—
0.28
Dividend per sh€
0.12
0.11
0.11
0.11
0.09
0.10
0.10
0.09
0.09
0.08
0.52
(3.56%)
(3.52%)
—
14.74
Div yield (avg)%
7.32
7.09
6.87
8.90
10.01
10.60
10.92
12.71
14.21
11.90
16.80
11.90
10.30
10
25.03
Payout ratio%
20.64
19.46
20.89
23.15
25.88
25.90
25.42
26.09
24.32
24.24
27.91
25.42
24.28
9
31.38
Shares (diluted)M
53.65
61.37
60.55
65.09
63.73
63.82
72.67
73.12
85.28
94.90
30.55
8.29%
7.51%
76
22.49
Buyback yield%
22.24
24.17
26.88
28.36
25.66
23.22
25.40
26.76
25.36
25.82
28.36
25.40
25.53
5
1.325
D/E ratiox
1.881
1.929
1.761
1.902
1.868
2.024
2.093
2.314
2.555
2.370
0.650
2.314
1.976
37
17.73
Enterprise value€M
52.97
57.27
60.38
62.26
62.02
71.68
74.10
73.49
83.99
100.9
15.44
10.22%
6.97%
75
41.47
LT debt€M
60.67
70.04
77.66
79.09
90.38
90.75
98.40
112.7
116.3
119.7
7.139
5.78%
8.45%
35
Revenue
€30.83M
0.81%
1.00×
Cost of revenue
€16.12M
0.45%
0.96×
Operating expenses
€7.487M
1.12%
1.03×
Cash and investments
17.55%