5.262
Revenue€M
4.624
5.050
5.412
5.913
6.574
7.246
7.941
8.580
9.386
10.15
5.548
9.08%
9.36%
65
29.13
Revenue growth%
10.09
7.61
7.48
9.85
8.74
6.56
9.07
6.25
5.24
3.73
28.02
6.25
7.54
38
26.70
Gross margin%
21.10
18.38
18.08
15.62
17.73
16.12
14.40
14.56
17.26
15.68
12.49
15.68
16.69
36
9.93
Operating margin%
27.14
29.86
29.22
31.13
33.19
33.18
34.39
33.96
36.47
33.94
27.24
33.96
33.18
67
20.96
Net margin%
6.69
5.39
4.06
5.59
4.14
2.13
2.13
4.44
6.78
5.03
16.86
4.44
4.74
19
32.79
P/E ratio (avg)x
36.94
36.31
41.70
49.37
50.15
53.85
53.98
60.84
62.60
60.82
9.379
60.82
52.00
54
18.27
EV/EBITx
8.132
8.220
7.999
7.258
8.078
7.952
8.914
8.934
8.271
8.883
10.17
8.883
8.176
25
12.35
FCF yield (avg)%
0.40
2.19
4.52
3.52
1.35
0.40
0.40
0.40
0.40
1.43
2.51
0.40
0.87
17
29.25
FCF margin%
10.98
8.61
6.88
8.28
5.91
4.85
2.65
0.40
0.40
1.26
18.99
1.26
5.38
49
0.975
FCF / Net incomex
1.035
0.887
0.758
0.682
0.738
0.684
0.643
0.679
0.682
0.695
0.269
0.682
0.689
54
18.50
ROIC%
15.14
17.74
16.63
17.93
17.12
19.80
19.84
21.47
19.84
22.75
27.71
19.84
18.87
6
17.66
Return on equity%
20.95
19.06
17.01
16.36
16.63
15.88
13.01
14.53
16.96
17.71
29.43
15.88
16.80
82
4.66
Return on assets%
20.99
20.51
22.61
24.05
23.14
22.75
22.76
24.70
22.55
21.47
17.56
22.75
22.68
75
0.41
EPS€
1.02
1.14
1.13
1.15
1.36
1.37
1.35
1.50
1.70
1.90
0.45
6.91%
8.05%
—
6.66
EPS growth%
8.00
7.03
7.23
5.87
6.58
9.40
12.13
11.84
10.87
12.30
23.30
11.84
8.70
86
0.70
Bookvalue per sh€
0.14
0.15
0.16
0.16
0.18
0.21
0.22
0.21
0.21
0.20
0.40
2.19%
3.05%
—
0.60
FCF per share€
0.54
0.57
0.63
0.61
0.65
0.67
0.72
0.70
0.73
0.67
0.19
0.69%
2.91%
—
0.54
Dividend per sh€
0.83
0.76
0.76
0.81
0.77
0.77
0.72
0.78
0.79
0.80
0.28
0.73%
(0.58%)
—
23.94
Div yield (avg)%
25.82
28.66
27.88
27.29
25.02
26.06
23.62
20.74
23.12
22.11
13.69
23.12
25.42
77
4.12
Payout ratio%
20.52
21.28
18.83
16.79
18.20
19.50
19.07
18.34
19.55
20.46
5.52
19.50
19.29
34
8.447
Shares (diluted)M
7.907
7.733
7.873
7.364
7.643
7.306
7.846
7.367
7.212
7.512
7.981
(0.35%)
(0.95%)
64
21.94
Buyback yield%
14.82
12.23
9.75
9.42
10.64
13.08
11.59
13.87
15.50
16.53
6.93
13.87
12.66
47
1.468
D/E ratiox
0.184
0.186
0.195
0.223
0.258
0.284
0.276
0.272
0.280
0.285
0.512
0.280
0.265
46
5.979
Enterprise value€M
9.378
10.28
10.92
12.13
10.81
10.18
10.85
11.78
13.06
13.91
9.649
5.18%
4.70%
28
10.21
LT debt€M
8.065
8.243
9.352
9.134
9.998
10.06
10.14
10.89
10.21
9.463
7.095
(1.09%)
1.05%
55
Revenue
€10.15M
9.36%
1.00×
Cost of revenue
€5.809M
9.51%
1.01×
Operating expenses
€1.039M
8.94%
0.96×
Cash and investments
18.23%