2.557
Revenue€M
20.94
22.08
23.44
24.75
26.09
27.69
29.23
31.09
33.28
34.98
2.611
6.04%
5.92%
88
15.86
Revenue growth%
3.12
4.85
7.43
6.00
4.35
3.33
4.30
5.43
5.16
6.62
28.56
5.16
5.01
63
12.20
Gross margin%
29.48
31.46
34.10
35.60
36.07
37.87
39.93
39.37
36.69
34.80
13.89
37.87
35.83
71
17.90
Operating margin%
22.24
24.87
27.42
29.16
27.44
25.33
24.85
24.43
26.05
23.60
4.52
24.85
25.10
62
4.80
Net margin%
18.64
16.74
19.35
16.63
18.97
17.54
15.50
15.71
17.91
16.82
21.00
16.82
17.18
24
30.04
P/E ratio (avg)x
32.49
33.21
34.04
30.26
27.36
23.09
20.53
20.20
21.16
22.33
24.05
21.16
25.23
34
7.679
EV/EBITx
25.02
24.57
25.00
26.55
30.16
34.25
36.53
43.40
51.92
55.81
33.61
43.40
32.20
40
22.85
FCF yield (avg)%
15.70
13.61
16.49
13.63
14.76
17.63
19.01
19.16
17.59
19.53
21.74
19.01
17.04
20
20.81
FCF margin%
15.23
12.78
15.74
15.65
18.00
19.30
18.78
17.45
18.04
19.17
23.24
18.78
17.72
12
1.359
FCF / Net incomex
0.202
0.218
0.191
0.208
0.224
0.239
0.227
0.233
0.234
0.237
1.260
0.234
0.225
18
16.31
ROIC%
18.72
19.38
21.48
19.32
21.77
22.12
23.20
26.02
25.75
26.14
4.10
25.75
21.94
25
15.27
Return on equity%
14.52
13.39
10.92
12.07
9.64
11.74
13.57
13.95
14.71
14.29
15.09
13.95
13.48
48
26.10
Return on assets%
18.35
20.28
21.55
20.26
21.05
23.60
26.59
25.64
27.73
28.74
20.86
26.59
22.57
87
0.71
EPS€
0.64
0.64
0.55
0.59
0.57
0.53
0.51
0.51
0.50
0.53
0.73
(1.22%)
(1.55%)
—
19.68
EPS growth%
30.32
29.58
32.22
35.12
34.21
36.30
36.48
37.44
39.37
36.76
7.85
36.76
35.71
71
1.03
Bookvalue per sh€
0.57
0.62
0.67
0.68
0.75
0.68
0.72
0.67
0.71
0.77
0.28
0.41%
2.08%
—
0.87
FCF per share€
0.46
0.49
0.48
0.48
0.43
0.37
0.38
0.40
0.36
0.38
0.93
(2.42%)
(1.36%)
—
0.24
Dividend per sh€
0.99
0.91
0.88
0.88
0.90
0.94
0.92
0.93
0.93
0.84
0.54
(1.37%)
(0.87%)
—
26.99
Div yield (avg)%
14.07
13.78
16.00
17.56
16.76
19.73
17.22
18.45
20.30
21.30
17.81
19.73
17.39
19
4.53
Payout ratio%
9.87
7.56
5.19
2.88
3.03
5.55
3.44
0.70
2.44
0.40
6.61
2.44
3.23
82
29.99
Shares (diluted)M
18.83
18.79
18.35
16.36
16.45
17.43
18.44
17.27
16.18
14.34
29.78
(2.71%)
(3.48%)
86
28.26
Buyback yield%
23.49
21.60
20.64
17.81
17.82
18.24
19.48
22.42
22.53
20.03
3.21
20.03
20.34
62
1.656
D/E ratiox
0.490
0.451
0.418
0.436
0.405
0.397
0.432
0.413
0.417
0.448
1.296
0.417
0.425
90
14.84
Enterprise value€M
28.04
30.00
33.50
36.42
39.34
41.64
38.06
37.96
43.10
45.97
41.59
3.16%
5.98%
75
45.62
LT debt€M
51.88
54.23
58.70
62.14
62.33
69.60
67.86
62.89
68.28
66.58
21.35
1.33%
2.14%
56
Revenue
€34.98M
5.92%
1.00×
Cost of revenue
€22.90M
6.04%
1.01×
Operating expenses
€8.093M
5.75%
0.98×
Cash and investments
17.45%
Goodwill & intangibles
15.66%