25.22
Revenue€M
26.58
28.56
30.34
31.81
34.39
37.38
39.90
41.92
44.05
47.65
26.83
6.74%
6.85%
64
5.28
Revenue growth%
2.72
1.76
2.44
0.40
0.40
1.30
0.40
0.58
0.40
0.40
12.37
0.40
0.49
76
13.52
Gross margin%
5.85
3.06
2.21
0.60
0.40
2.31
0.40
0.40
0.40
2.77
5.82
0.40
1.40
68
8.34
Operating margin%
7.73
9.18
12.17
10.85
11.35
9.86
7.77
8.38
11.37
14.02
20.58
9.86
10.36
60
4.76
Net margin%
10.94
12.54
15.38
12.41
13.03
10.30
12.60
11.38
13.47
10.65
25.54
11.38
12.47
8
13.57
P/E ratio (avg)x
42.59
40.31
45.96
46.48
43.80
44.40
48.26
52.02
53.54
51.85
12.72
51.85
46.22
18
14.49
EV/EBITx
12.80
13.38
14.51
14.90
14.96
14.55
13.99
15.28
14.01
14.84
16.02
14.55
14.53
52
3.52
FCF yield (avg)%
26.16
27.86
27.41
25.87
23.70
22.54
24.68
26.61
23.96
22.82
16.49
23.96
25.27
31
17.29
FCF margin%
13.03
12.39
13.86
16.11
19.03
22.02
20.95
22.05
22.90
22.46
20.66
22.05
19.99
58
0.494
FCF / Net incomex
0.900
0.990
0.898
0.834
0.840
0.952
1.032
1.125
1.268
1.207
1.109
1.125
0.971
70
29.50
ROIC%
24.73
22.37
22.57
21.28
20.99
22.80
21.57
20.61
18.65
21.26
17.22
21.26
21.43
62
26.07
Return on equity%
8.73
9.29
9.93
7.39
10.15
10.96
10.11
12.30
9.50
10.05
2.24
10.11
9.99
70
26.48
Return on assets%
10.90
8.09
7.00
8.16
8.98
8.62
10.63
9.28
8.72
7.67
3.76
8.72
8.67
84
1.09
EPS€
0.44
0.46
0.43
0.45
0.38
0.33
0.32
0.31
0.33
0.31
1.17
(4.35%)
(3.88%)
—
25.03
EPS growth%
18.21
16.68
13.94
13.85
14.06
11.12
11.31
12.39
14.94
15.77
4.30
12.39
14.00
42
1.71
Bookvalue per sh€
0.57
0.59
0.63
0.62
0.68
0.71
0.85
0.93
0.99
1.02
0.63
8.49%
7.63%
—
1.08
FCF per share€
0.82
0.86
0.91
0.88
0.80
0.86
0.87
0.91
0.80
0.71
1.36
(2.31%)
(2.61%)
—
1.47
Dividend per sh€
1.59
1.67
1.66
1.95
2.22
2.29
2.21
2.28
2.66
2.57
1.17
2.97%
4.72%
—
13.22
Div yield (avg)%
18.55
20.47
22.86
22.49
23.86
21.38
19.85
22.20
21.39
20.38
27.16
21.38
21.39
75
12.80
Payout ratio%
4.16
3.59
3.18
4.75
6.29
7.91
8.42
7.62
8.98
6.96
20.16
7.91
6.63
43
27.35
Shares (diluted)M
36.23
40.43
39.86
40.16
44.91
43.63
39.63
40.82
44.69
45.97
27.59
0.47%
2.91%
9
20.12
Buyback yield%
29.51
27.07
25.91
28.20
25.50
24.10
21.88
23.17
20.96
23.71
2.24
23.17
24.80
70
1.585
D/E ratiox
1.564
1.385
1.440
1.386
1.379
1.362
1.486
1.601
1.407
1.527
0.450
1.486
1.424
89
45.76
Enterprise value€M
75.87
89.29
98.74
110.5
131.8
156.4
182.9
182.5
219.3
226.4
6.967
11.42%
12.67%
53
24.15
LT debt€M
35.21
39.33
45.02
52.33
60.30
66.50
72.92
69.55
77.11
81.54
28.64
6.22%
10.48%
91
Revenue
€47.65M
6.85%
1.00×
Cost of revenue
€26.83M
7.09%
1.02×
Operating expenses
€9.721M
6.36%
0.96×