46.47
Revenue€M
47.48
50.42
52.75
55.13
59.15
61.86
65.06
68.75
72.91
75.71
49.66
5.06%
5.11%
19
24.59
Revenue growth%
18.94
19.19
19.19
19.28
21.85
23.76
26.15
28.16
29.53
28.16
5.64
28.16
22.80
88
18.02
Gross margin%
27.57
28.88
27.92
26.86
29.65
30.85
28.54
27.42
27.83
29.23
29.24
28.54
28.23
19
23.59
Operating margin%
29.46
27.60
27.20
29.83
28.17
25.36
23.11
24.91
26.12
28.73
18.48
25.36
27.40
64
28.21
Net margin%
9.25
6.62
9.49
9.51
10.77
12.53
11.32
10.43
7.66
6.57
9.00
10.43
9.50
89
24.15
P/E ratio (avg)x
30.49
31.86
29.10
31.44
29.20
28.04
28.32
28.70
27.24
28.44
25.51
28.32
28.90
30
10.64
EV/EBITx
29.26
31.91
31.06
28.19
29.77
29.60
32.65
30.23
32.00
35.27
30.05
32.00
30.64
68
3.08
FCF yield (avg)%
6.79
6.93
4.47
5.19
4.62
3.64
5.20
7.39
8.57
6.41
27.23
6.41
5.80
65
26.17
FCF margin%
23.89
26.71
26.83
28.27
27.77
28.69
28.46
28.19
27.19
25.65
28.99
28.19
27.48
38
1.135
FCF / Net incomex
1.273
1.262
1.256
1.357
1.262
1.112
0.973
0.937
0.860
0.795
1.615
0.937
1.184
41
15.53
ROIC%
8.45
9.41
9.92
12.12
10.12
9.42
12.39
15.39
14.83
13.12
23.76
13.12
11.12
90
28.67
Return on equity%
23.33
20.97
21.98
20.94
21.79
23.83
20.92
18.08
16.90
17.23
26.96
18.08
20.96
19
23.21
Return on assets%
9.50
8.80
9.15
9.57
7.46
5.32
4.51
2.79
0.66
1.00
15.12
2.79
6.39
86
0.65
EPS€
1.12
1.17
1.10
1.14
1.00
0.93
0.91
0.88
0.91
0.93
0.67
(1.50%)
(1.79%)
—
15.46
EPS growth%
18.83
17.89
17.53
20.51
17.83
16.28
14.71
17.02
19.94
19.86
12.38
17.02
17.86
88
0.48
Bookvalue per sh€
1.04
1.26
1.42
1.44
1.69
1.82
2.19
2.65
2.62
2.65
1.19
9.39%
9.82%
—
0.54
FCF per share€
0.53
0.51
0.52
0.52
0.46
0.45
0.38
0.40
0.40
0.42
1.17
(2.09%)
(3.23%)
—
0.93
Dividend per sh€
1.02
1.15
1.25
1.28
1.30
1.37
1.44
1.51
1.73
1.85
0.30
7.33%
6.60%
—
25.37
Div yield (avg)%
23.59
24.94
25.73
27.72
30.15
31.67
30.86
29.71
28.51
29.63
7.13
29.71
29.07
87
3.93
Payout ratio%
11.79
10.91
10.33
10.33
8.29
7.74
7.45
5.33
3.88
5.56
11.59
5.56
8.02
36
16.46
Shares (diluted)M
18.21
18.04
19.31
19.21
16.50
17.37
15.61
14.07
14.23
13.60
15.82
(3.79%)
(2.41%)
13
6.21
Buyback yield%
0.40
1.90
0.40
0.40
0.40
2.74
4.94
4.83
5.27
6.40
17.79
4.94
2.32
11
0.364
D/E ratiox
0.440
0.470
0.487
0.453
0.509
0.488
0.486
0.557
0.561
0.629
0.603
0.557
0.487
46
34.69
Enterprise value€M
57.70
63.93
72.51
75.03
75.21
70.32
79.63
86.71
88.43
85.88
55.17
2.69%
4.90%
30
44.04
LT debt€M
14.93
18.15
20.55
22.90
22.58
22.56
22.33
24.23
27.34
31.35
48.18
6.78%
9.20%
91
Revenue
€75.71M
5.11%
1.00×
Cost of revenue
€47.27M
5.42%
1.03×
Operating expenses
€11.70M
4.91%
0.98×
Cash and investments
15.87%