5.668
Revenue€M
12.47
12.21
12.42
12.18
12.28
12.41
12.17
12.47
12.41
12.57
6.081
0.47%
0.05%
91
5.52
Revenue growth%
26.74
28.59
25.65
24.24
23.82
26.30
23.48
24.13
24.24
26.70
15.61
24.24
24.95
66
2.54
Gross margin%
17.42
14.63
15.15
16.26
17.40
17.13
19.94
17.77
17.71
17.66
12.88
17.71
17.41
44
6.37
Operating margin%
19.26
22.00
19.53
17.29
15.96
13.82
11.89
10.70
8.13
8.25
6.73
10.70
14.89
26
28.61
Net margin%
33.67
34.23
35.20
37.11
34.27
31.71
30.30
29.78
28.25
27.16
19.81
29.78
32.69
40
32.59
P/E ratio (avg)x
17.96
19.02
20.21
18.03
18.19
17.24
17.14
16.90
16.00
16.70
17.01
16.90
17.60
7
23.18
EV/EBITx
27.91
26.22
28.12
30.73
34.10
34.22
32.06
32.59
35.05
32.15
32.25
32.59
32.10
74
2.53
FCF yield (avg)%
3.62
2.18
2.10
0.40
0.40
0.40
1.46
0.40
0.40
0.40
7.60
0.40
0.40
20
21.21
FCF margin%
0.48
2.93
2.01
3.60
6.20
7.88
6.22
8.57
6.97
9.19
24.19
7.88
6.21
89
0.424
FCF / Net incomex
0.562
0.620
0.569
0.510
0.496
0.511
0.526
0.483
0.527
0.490
1.064
0.511
0.519
91
19.09
ROIC%
30.13
27.76
28.06
28.72
30.06
28.67
26.02
28.39
29.80
31.37
22.56
28.67
28.69
43
8.05
Return on equity%
24.08
24.11
24.62
27.57
29.48
26.87
24.65
25.37
25.30
22.80
15.90
25.30
24.98
61
7.95
Return on assets%
23.19
21.69
22.86
21.19
19.38
18.22
19.30
21.71
20.19
21.10
2.57
20.19
21.15
72
0.43
EPS€
1.95
2.25
2.51
2.56
2.61
2.49
2.59
2.82
3.29
3.54
0.47
6.26%
6.34%
—
6.38
EPS growth%
6.11
5.71
8.17
9.69
10.70
8.28
8.48
6.93
3.99
2.58
16.20
6.93
7.55
65
1.79
Bookvalue per sh€
1.41
1.29
1.26
1.31
1.19
1.21
1.21
1.26
1.12
1.00
0.50
(3.35%)
(4.00%)
—
0.46
FCF per share€
0.92
0.93
1.06
1.06
1.21
1.33
1.49
1.69
1.64
1.82
1.00
8.50%
6.37%
—
1.46
Dividend per sh€
0.61
0.65
0.64
0.62
0.62
0.70
0.66
0.65
0.73
0.82
2.19
5.85%
4.05%
—
10.51
Div yield (avg)%
10.15
7.42
5.90
5.76
3.66
3.77
1.21
2.28
1.74
2.51
13.77
2.28
3.71
19
6.01
Payout ratio%
7.70
10.12
12.56
11.33
11.96
12.88
10.42
9.07
8.12
10.43
12.08
10.42
10.42
73
3.396
Shares (diluted)M
2.916
3.057
3.266
3.267
3.502
3.381
3.641
3.783
3.644
3.911
3.581
2.23%
3.16%
92
28.21
Buyback yield%
6.95
6.40
7.20
5.26
4.80
6.83
4.16
6.97
9.91
11.56
27.43
6.97
6.89
79
1.256
D/E ratiox
2.529
3.021
3.231
3.738
4.352
4.474
4.687
5.192
5.279
5.761
0.925
5.192
4.413
75
11.62
Enterprise value€M
15.18
15.02
15.01
16.70
19.16
18.53
18.91
18.59
20.95
21.65
11.70
2.47%
5.02%
47
8.768
LT debt€M
7.958
7.766
8.513
9.492
9.538
9.054
9.570
8.979
8.198
9.076
6.638
(0.99%)
1.10%
5
Revenue
€12.57M
0.05%
1.00×
Cost of revenue
€6.220M
0.01%
1.00×
Operating expenses
€2.650M
(0.50%)
0.95×