11.46
Revenue€M
18.19
18.80
18.77
19.22
19.97
20.13
20.79
20.96
21.24
22.08
12.77
2.04%
2.31%
16
27.68
Revenue growth%
15.15
14.74
13.62
11.04
10.66
10.27
11.23
12.53
12.99
15.63
22.07
12.53
12.76
56
20.88
Gross margin%
14.40
15.07
17.56
18.97
19.16
21.11
18.99
21.23
21.16
20.81
23.01
21.11
19.08
58
18.18
Operating margin%
22.31
19.54
18.38
18.71
17.80
16.85
17.92
15.73
13.64
16.16
21.13
16.16
17.86
60
25.52
Net margin%
1.93
1.20
0.40
3.04
2.16
0.40
0.40
0.40
1.24
0.40
19.43
0.40
0.80
32
13.51
P/E ratio (avg)x
23.20
23.12
22.36
23.55
23.79
22.89
22.64
22.01
20.04
18.45
37.82
22.01
22.76
23
22.44
EV/EBITx
16.94
19.61
21.61
20.72
22.44
23.72
25.40
26.59
27.79
27.61
29.99
26.59
23.08
78
11.40
FCF yield (avg)%
15.14
12.87
10.97
8.60
11.46
13.56
12.10
13.21
11.88
10.74
9.27
12.10
11.99
44
15.99
FCF margin%
16.14
18.58
18.49
16.71
18.38
19.14
17.18
15.93
17.11
16.74
28.19
17.11
17.15
60
1.764
FCF / Net incomex
0.889
0.987
1.092
1.077
1.230
1.279
1.422
1.482
1.680
1.916
0.186
1.482
1.254
56
4.87
ROIC%
8.81
9.26
10.55
10.36
9.47
6.89
6.13
4.15
1.71
1.22
21.16
4.15
7.85
54
29.12
Return on equity%
0.40
1.26
0.40
0.40
0.40
3.17
4.01
3.42
2.21
2.95
2.77
3.17
1.74
9
13.97
Return on assets%
14.68
14.33
16.86
16.33
18.54
16.18
13.47
14.74
17.23
19.95
6.29
16.18
16.26
46
1.35
EPS€
1.80
1.82
2.03
2.18
2.09
2.35
2.49
2.53
2.70
2.42
1.39
2.92%
3.40%
—
23.30
EPS growth%
25.66
26.60
27.97
29.68
31.06
30.24
29.86
30.11
32.55
31.99
6.51
30.24
29.98
14
2.80
Bookvalue per sh€
0.86
0.85
0.89
1.04
1.11
1.33
1.57
1.75
2.04
2.20
2.28
14.70%
11.75%
—
2.39
FCF per share€
1.97
1.91
1.91
1.72
1.69
1.67
1.58
1.40
1.23
1.31
0.63
(4.97%)
(3.50%)
—
1.47
Dividend per sh€
1.24
1.38
1.37
1.31
1.41
1.62
1.60
1.62
1.77
1.86
1.78
5.77%
4.94%
—
16.36
Div yield (avg)%
23.35
22.21
22.86
22.16
23.48
22.13
20.41
22.54
24.61
24.76
10.89
22.54
22.70
95
10.40
Payout ratio%
10.96
13.43
11.78
10.46
8.03
6.99
7.15
7.27
5.80
8.74
18.60
7.15
8.39
48
7.922
Shares (diluted)M
7.894
8.199
8.715
9.609
9.146
9.565
8.950
8.339
8.867
8.276
7.762
(1.98%)
0.23%
67
21.75
Buyback yield%
0.40
0.40
1.14
0.62
0.40
0.92
0.43
0.57
0.61
0.40
17.39
0.57
0.50
75
1.575
D/E ratiox
1.887
1.942
2.121
2.190
2.208
2.441
2.828
3.329
3.482
4.019
1.406
3.329
2.325
14
6.140
Enterprise value€M
2.282
2.593
2.976
3.051
3.086
3.043
3.205
3.471
3.469
3.751
21.25
3.98%
5.63%
86
11.39
LT debt€M
23.27
26.77
28.32
30.94
35.10
35.71
34.58
38.85
45.11
51.74
11.39
8.07%
8.10%
61
Revenue
€22.08M
2.31%
1.00×
Cost of revenue
€12.88M
2.08%
0.98×
Operating expenses
€4.429M
2.38%
1.01×
Goodwill & intangibles
20.10%
Cash and investments
15.58%