13.76
Revenue€M
15.95
16.18
16.51
16.96
17.37
17.97
18.71
19.02
19.35
19.64
15.09
2.48%
2.28%
42
14.51
Revenue growth%
11.07
10.76
12.59
12.30
12.83
10.50
8.26
10.42
11.96
10.90
21.66
10.50
10.98
82
10.04
Gross margin%
3.27
4.36
5.87
5.04
7.77
6.69
5.67
6.80
4.11
1.45
22.37
5.67
5.35
10
21.11
Operating margin%
25.43
25.82
23.84
26.25
27.51
28.27
29.59
31.56
31.36
30.21
22.37
30.21
27.89
38
24.02
Net margin%
5.00
4.39
3.06
1.04
0.40
0.40
1.43
0.40
2.49
3.28
26.08
1.43
1.96
40
21.73
P/E ratio (avg)x
17.03
17.54
17.55
16.69
16.60
16.52
19.43
21.12
21.84
25.98
22.68
21.12
17.55
16
10.60
EV/EBITx
18.68
19.51
20.06
18.36
17.29
16.73
14.45
14.87
15.23
15.38
31.77
15.23
17.01
22
5.70
FCF yield (avg)%
22.36
20.02
17.51
16.95
15.41
14.95
12.14
9.87
7.36
5.57
3.60
9.87
15.18
10
27.36
FCF margin%
4.73
6.34
7.73
7.67
10.21
11.88
9.02
9.76
8.29
6.86
6.50
9.02
8.01
78
0.619
FCF / Net incomex
1.625
1.681
1.559
1.698
1.823
1.957
1.960
1.918
1.762
1.722
0.101
1.918
1.742
30
3.76
ROIC%
13.61
14.56
12.55
13.94
14.65
12.63
13.51
11.36
10.37
9.84
2.53
11.36
13.07
18
11.02
Return on equity%
27.34
26.01
26.68
29.31
27.66
28.42
30.44
29.34
26.96
26.70
27.28
28.42
27.50
54
23.40
Return on assets%
21.87
20.10
21.13
23.80
23.73
24.32
23.94
22.24
23.34
23.66
26.06
23.66
23.50
60
0.74
EPS€
0.50
0.55
0.65
0.68
0.67
0.76
0.81
0.81
0.91
0.94
0.77
7.13%
6.41%
—
24.89
EPS growth%
11.36
8.59
8.56
7.37
10.24
13.09
13.31
10.56
11.33
10.54
17.34
11.33
10.55
85
0.14
Bookvalue per sh€
0.14
0.12
0.12
0.11
0.11
0.11
0.10
0.11
0.09
0.08
0.59
(6.57%)
(5.47%)
—
0.33
FCF per share€
0.59
0.59
0.61
0.61
0.65
0.63
0.62
0.67
0.73
0.80
0.56
4.41%
4.25%
—
0.22
Dividend per sh€
0.42
0.39
0.37
0.35
0.32
0.35
0.36
0.33
0.30
0.31
0.36
(1.01%)
(4.20%)
—
3.99
Div yield (avg)%
30.72
30.27
30.70
29.21
30.69
29.91
31.52
29.45
26.60
25.11
8.31
29.45
30.09
51
15.68
Payout ratio%
0.40
1.63
0.40
1.26
2.67
3.61
1.41
0.40
0.40
0.40
3.75
0.40
0.83
38
12.08
Shares (diluted)M
10.59
12.04
12.16
12.44
11.74
11.24
12.48
13.69
14.38
13.75
12.34
3.21%
3.27%
32
20.87
Buyback yield%
8.39
8.03
7.09
4.66
5.43
2.99
4.09
1.97
0.40
0.95
2.88
1.97
4.37
49
0.866
D/E ratiox
1.802
1.866
2.128
2.005
2.085
1.997
1.927
1.816
1.836
2.009
0.690
1.927
1.962
76
3.664
Enterprise value€M
33.31
38.81
37.88
44.31
47.80
47.66
51.04
58.17
66.61
80.29
18.89
10.93%
10.06%
38
14.11
LT debt€M
15.68
15.40
17.65
20.64
23.58
25.25
25.08
27.64
31.45
36.47
11.24
9.11%
8.47%
54
Revenue
€19.64M
2.28%
1.00×
Cost of revenue
€13.75M
2.28%
1.00×
Operating expenses
€3.864M
2.26%
1.00×