13.16
Revenue€M
20.61
21.85
22.42
23.10
24.08
24.85
26.10
27.19
27.98
29.50
14.16
4.14%
4.17%
7
19.52
Revenue growth%
8.94
10.17
11.90
12.90
11.74
8.92
9.53
8.65
6.91
5.01
5.34
8.65
9.23
54
6.37
Gross margin%
6.67
8.92
8.61
11.45
10.66
8.50
7.44
6.97
5.26
2.34
22.29
6.97
7.97
51
3.40
Operating margin%
26.21
27.22
24.38
23.96
23.30
24.43
22.09
23.38
24.86
22.42
24.98
23.38
24.17
44
28.65
Net margin%
3.80
1.11
2.74
4.54
5.39
4.60
6.39
8.63
10.44
10.44
9.08
8.63
5.00
24
13.17
P/E ratio (avg)x
10.97
11.83
13.08
13.19
14.85
14.56
13.22
12.69
14.39
13.81
12.41
13.81
13.21
15
24.28
EV/EBITx
14.31
15.96
17.09
18.53
18.67
18.36
18.20
18.42
20.64
21.76
23.87
18.42
18.39
32
5.37
FCF yield (avg)%
2.26
2.18
2.50
0.40
2.46
2.52
2.12
0.98
3.79
1.01
22.07
2.12
2.22
83
26.99
FCF margin%
29.52
30.79
33.29
31.55
30.90
30.42
32.24
32.94
31.34
29.62
26.38
31.34
31.12
8
0.623
FCF / Net incomex
0.531
0.558
0.523
0.548
0.489
0.505
0.524
0.502
0.481
0.515
1.550
0.505
0.519
55
19.00
ROIC%
9.02
6.19
7.32
5.08
4.12
6.66
5.69
4.01
6.96
6.63
28.31
6.63
6.41
70
9.42
Return on equity%
26.74
26.05
26.91
27.22
26.74
26.66
29.33
27.78
26.11
27.00
17.22
27.00
26.83
57
14.99
Return on assets%
17.34
17.63
17.60
15.43
18.29
18.99
18.03
17.29
17.22
19.94
3.27
18.03
17.62
93
0.10
EPS€
0.32
0.28
0.28
0.25
0.22
0.20
0.19
0.19
0.18
0.16
0.11
(5.87%)
(7.24%)
—
6.79
EPS growth%
7.09
6.96
8.01
10.69
12.29
14.11
15.20
12.47
11.96
13.97
13.29
13.97
12.12
48
0.33
Bookvalue per sh€
0.42
0.49
0.57
0.55
0.57
0.60
0.62
0.63
0.62
0.69
0.43
4.07%
5.44%
—
0.09
FCF per share€
0.19
0.18
0.17
0.17
0.16
0.17
0.15
0.13
0.12
0.13
0.27
(3.66%)
(3.49%)
—
0.11
Dividend per sh€
0.42
0.46
0.49
0.49
0.51
0.51
0.53
0.61
0.63
0.60
0.35
3.39%
5.02%
—
15.39
Div yield (avg)%
6.28
8.02
7.02
4.34
4.53
7.45
5.88
8.64
5.86
8.51
17.06
7.45
6.65
51
17.85
Payout ratio%
24.65
25.09
22.56
22.60
20.51
21.42
23.31
25.36
27.70
29.89
2.08
25.36
23.98
30
35.68
Shares (diluted)M
50.94
56.89
57.38
65.42
71.62
67.15
64.96
70.95
77.20
74.30
35.17
0.74%
4.77%
85
4.99
Buyback yield%
23.75
23.98
25.67
26.29
23.32
26.04
26.05
23.21
22.01
21.17
8.90
23.21
23.86
69
0.565
D/E ratiox
1.028
0.966
0.983
0.871
0.864
0.918
0.888
0.881
0.967
1.084
1.761
0.918
0.942
13
7.806
Enterprise value€M
13.01
14.84
15.43
16.89
15.96
15.60
15.43
17.19
18.02
16.95
23.22
1.21%
2.94%
41
23.42
LT debt€M
15.40
15.24
16.37
18.53
21.66
22.30
23.37
23.96
27.29
30.27
17.21
6.92%
6.27%
58
Revenue
€29.50M
4.17%
1.00×
Cost of revenue
€15.11M
4.13%
1.00×
Operating expenses
€5.901M
4.03%
0.99×
Goodwill & intangibles
16.18%