9.536
Revenue€M
18.64
19.72
21.43
23.49
25.10
26.90
29.42
31.79
34.63
38.08
10.38
8.69%
8.16%
74
19.38
Revenue growth%
11.85
12.73
10.12
10.81
10.93
10.71
9.98
12.22
12.71
13.76
24.24
12.22
11.39
7
19.16
Gross margin%
9.01
6.71
7.20
8.32
9.41
7.84
7.21
9.17
7.65
5.90
14.13
7.65
7.75
48
19.09
Operating margin%
30.97
33.24
36.01
38.35
40.44
38.48
37.73
36.79
36.39
37.72
25.38
37.72
37.25
57
17.05
Net margin%
37.74
39.71
38.37
38.51
38.31
36.82
37.06
38.97
39.69
37.88
13.94
37.88
38.34
33
24.09
P/E ratio (avg)x
23.41
21.89
19.23
19.73
17.58
15.52
14.56
13.57
12.59
12.91
30.75
13.57
16.55
49
21.73
EV/EBITx
26.85
27.08
32.38
38.71
44.51
45.55
52.52
60.16
72.33
72.40
25.36
60.16
45.03
23
6.10
FCF yield (avg)%
3.56
3.48
1.96
4.68
3.94
5.19
5.24
5.84
5.19
7.73
17.83
5.24
4.93
81
15.13
FCF margin%
16.91
18.56
17.13
19.99
20.51
19.97
19.50
17.81
17.51
18.09
2.02
18.09
18.32
23
1.092
FCF / Net incomex
1.094
1.019
1.107
1.027
0.930
0.832
0.736
0.756
0.771
0.821
0.580
0.771
0.881
33
5.80
ROIC%
12.31
11.17
13.09
12.71
13.80
13.54
13.39
12.39
10.59
12.51
12.99
12.51
12.61
21
28.86
Return on equity%
26.16
24.41
27.11
29.91
31.37
32.99
32.78
31.92
32.54
31.58
20.94
32.54
31.47
27
12.81
Return on assets%
20.41
22.24
19.40
18.75
17.93
20.28
21.39
23.59
25.39
25.05
3.62
23.59
20.90
25
1.29
EPS€
0.34
0.35
0.31
0.29
0.31
0.31
0.29
0.30
0.31
0.33
1.33
1.83%
(0.66%)
—
9.99
EPS growth%
6.28
7.99
5.77
5.01
4.17
2.19
0.40
0.40
1.61
3.90
26.54
1.61
4.03
52
1.29
Bookvalue per sh€
0.57
0.54
0.54
0.56
0.53
0.48
0.52
0.58
0.59
0.57
1.20
1.52%
0.54%
—
0.85
FCF per share€
1.17
1.10
1.12
1.10
1.23
1.20
1.19
1.27
1.20
1.27
1.21
0.57%
1.59%
—
1.18
Dividend per sh€
0.52
0.60
0.65
0.74
0.78
0.84
0.95
1.14
1.22
1.43
1.42
12.86%
11.34%
—
22.96
Div yield (avg)%
30.75
29.45
28.33
31.25
33.30
33.72
31.06
31.10
28.17
29.48
22.22
31.06
30.91
86
28.65
Payout ratio%
16.94
19.50
21.82
21.20
18.80
19.05
17.60
16.45
16.81
14.85
11.69
16.81
18.20
48
24.74
Shares (diluted)M
34.68
39.26
39.60
44.75
44.25
45.85
54.33
60.42
70.43
73.72
25.11
10.75%
7.99%
48
22.78
Buyback yield%
22.84
20.86
22.58
22.65
24.60
27.43
24.73
26.68
24.04
25.63
9.00
25.63
24.32
8
1.780
D/E ratiox
1.028
0.940
0.983
1.044
1.094
1.036
1.113
1.112
1.232
1.138
0.641
1.113
1.069
85
17.75
Enterprise value€M
9.434
10.10
10.58
12.83
15.03
16.29
19.76
22.14
22.02
22.42
15.02
8.32%
10.60%
81
1.809
LT debt€M
15.38
14.25
13.86
13.20
12.42
12.59
11.74
12.05
11.03
11.51
14.88
(1.52%)
(3.73%)
66
Revenue
€38.08M
8.16%
1.00×
Cost of revenue
€20.31M
8.55%
1.04×
Operating expenses
€7.216M
7.46%
0.94×
Goodwill & intangibles
19.24%