71.69
Revenue€M
60.97
65.43
71.03
74.12
80.41
84.90
88.42
96.33
102.2
111.3
78.75
6.72%
7.09%
14
9.76
Revenue growth%
23.89
23.05
25.38
27.90
25.21
24.90
25.54
24.26
24.50
24.19
27.97
24.50
24.70
43
5.18
Gross margin%
6.58
7.86
8.71
5.96
4.34
3.26
1.27
1.10
0.84
0.40
20.60
1.10
3.80
39
14.12
Operating margin%
15.69
12.92
12.06
14.61
17.36
18.66
16.43
17.17
19.87
22.63
4.38
18.66
16.80
57
16.02
Net margin%
12.37
13.23
12.96
11.35
13.47
11.78
13.83
15.04
12.30
14.81
3.24
13.83
13.09
73
14.01
P/E ratio (avg)x
12.38
12.78
13.62
12.73
11.34
12.65
12.92
12.64
12.63
12.82
36.63
12.65
12.69
9
23.27
EV/EBITx
7.396
7.045
7.718
7.134
7.903
8.921
9.553
10.46
9.743
10.61
23.31
9.743
8.412
30
26.47
FCF yield (avg)%
10.71
8.82
9.23
11.75
10.67
12.98
13.47
10.99
11.21
9.63
5.83
11.21
10.85
61
23.31
FCF margin%
15.38
16.02
18.62
19.56
22.46
22.40
20.13
21.83
23.49
22.13
6.46
22.13
20.98
82
0.554
FCF / Net incomex
0.953
1.044
1.054
0.999
0.908
0.886
0.826
0.935
0.944
0.913
0.552
0.913
0.940
11
24.56
ROIC%
30.53
31.33
31.91
29.42
29.98
28.77
31.58
33.12
32.51
31.21
19.31
31.58
31.27
41
12.97
Return on equity%
27.37
28.50
28.64
30.11
29.57
32.49
31.31
28.40
25.57
28.00
28.94
28.40
28.57
31
3.33
Return on assets%
17.05
18.97
18.43
21.15
21.67
22.07
23.34
25.51
25.83
23.59
19.41
23.59
21.87
74
1.28
EPS€
1.79
1.89
2.13
2.33
2.18
1.94
1.88
1.72
1.85
1.68
1.38
(5.09%)
(0.29%)
—
19.94
EPS growth%
9.21
10.48
11.67
9.19
8.94
10.06
12.76
14.34
13.16
14.98
20.49
13.16
11.08
43
1.24
Bookvalue per sh€
0.29
0.30
0.32
0.30
0.29
0.31
0.32
0.30
0.30
0.30
1.54
0.62%
0.12%
—
0.76
FCF per share€
1.39
1.56
1.67
1.68
1.88
1.97
2.08
2.36
2.41
2.59
1.23
6.63%
7.22%
—
1.34
Dividend per sh€
0.90
0.84
0.90
0.97
1.05
1.08
1.18
1.13
1.21
1.27
0.37
3.88%
2.76%
—
20.02
Div yield (avg)%
11.75
14.49
13.92
14.60
16.92
18.69
16.51
16.89
17.69
19.36
19.90
17.69
16.70
17
20.87
Payout ratio%
11.13
9.51
7.63
5.23
7.10
9.83
12.38
13.18
15.41
18.28
29.73
13.18
10.48
16
33.88
Shares (diluted)M
28.96
26.58
23.74
22.58
20.77
19.86
20.86
20.31
21.02
19.60
32.43
(1.15%)
(3.03%)
10
27.91
Buyback yield%
12.60
13.49
15.59
15.02
12.28
12.68
12.07
11.72
14.10
12.98
19.97
12.68
12.83
80
0.195
D/E ratiox
1.595
1.431
1.423
1.372
1.437
1.379
1.497
1.556
1.367
1.479
0.909
1.479
1.434
72
118.2
Enterprise value€M
33.73
36.26
36.10
40.42
46.90
52.97
53.69
59.93
63.41
68.39
70.34
7.83%
7.33%
28
21.20
LT debt€M
99.96
89.31
86.82
87.56
93.91
98.75
95.01
93.24
83.95
87.55
121.9
(1.39%)
(2.03%)
64
Revenue
€111.3M
7.09%
1.00×
Cost of revenue
€63.90M
7.12%
1.00×
Operating expenses
€23.32M
6.45%
0.94×
Cash and investments
16.66%