6.805
Revenue€M
24.82
25.50
26.54
28.23
29.68
30.53
31.61
32.08
33.33
34.60
7.426
3.12%
3.78%
13
11.43
Revenue growth%
20.53
19.50
20.74
23.46
23.28
21.36
21.92
24.77
22.74
21.72
16.99
21.92
21.82
56
18.63
Gross margin%
25.73
28.42
29.14
29.57
31.26
28.73
28.01
29.37
26.83
26.98
29.60
28.01
28.57
55
14.80
Operating margin%
18.55
21.39
21.41
23.17
25.91
27.19
24.53
24.76
26.17
24.35
20.08
24.76
24.44
25
14.38
Net margin%
15.48
13.11
15.27
16.50
15.68
17.55
18.00
15.96
13.78
11.25
10.76
15.96
15.58
81
32.08
P/E ratio (avg)x
7.632
7.664
8.002
7.713
7.522
8.254
7.308
7.892
7.281
6.909
7.118
7.308
7.648
93
37.00
EV/EBITx
38.68
40.38
37.34
41.48
47.31
54.11
57.56
55.38
57.52
63.50
34.40
57.52
50.71
27
14.93
FCF yield (avg)%
20.20
22.48
24.90
23.96
25.12
27.31
25.10
24.72
26.55
26.92
28.46
26.55
25.00
25
19.90
FCF margin%
6.56
9.12
9.31
9.05
9.05
9.10
6.16
4.36
5.41
7.38
24.87
6.16
8.22
22
0.952
FCF / Net incomex
0.101
0.102
0.092
0.099
0.089
0.090
0.083
0.072
0.067
0.059
0.232
0.072
0.089
69
19.93
ROIC%
13.69
10.95
9.50
7.02
5.55
7.93
8.96
8.67
7.09
5.89
26.37
7.93
8.30
23
28.42
Return on equity%
2.71
3.60
5.51
6.72
4.31
2.68
1.28
0.40
1.44
3.65
21.29
1.44
3.16
54
29.30
Return on assets%
1.44
2.58
1.79
0.40
0.40
3.03
3.66
3.35
4.41
4.63
9.76
3.66
2.80
29
2.74
EPS€
4.89
4.95
4.98
5.39
4.91
4.63
4.55
4.93
4.45
4.04
2.94
(3.84%)
(1.07%)
—
2.51
EPS growth%
15.08
12.34
14.04
12.07
14.43
12.33
12.01
10.68
9.83
10.66
4.73
10.68
12.20
45
1.78
Bookvalue per sh€
1.88
2.04
1.91
1.99
2.25
2.52
2.73
2.97
3.07
3.41
2.13
8.63%
5.89%
—
1.62
FCF per share€
0.80
0.82
0.80
0.87
0.86
0.96
0.96
1.05
1.22
1.28
2.54
8.33%
4.51%
—
3.17
Dividend per sh€
2.00
1.79
1.60
1.43
1.50
1.38
1.20
1.28
1.18
1.21
1.71
(4.21%)
(5.53%)
—
9.02
Div yield (avg)%
22.35
21.63
22.85
22.74
21.00
19.64
16.93
15.02
16.71
16.82
27.27
16.82
20.32
9
12.57
Payout ratio%
26.44
28.76
31.05
31.15
29.42
30.90
30.88
33.05
34.70
32.96
6.13
32.96
30.98
53
3.283
Shares (diluted)M
3.805
3.355
3.284
3.052
3.022
2.717
2.713
2.551
2.761
2.717
3.404
(2.11%)
(3.12%)
9
12.90
Buyback yield%
25.68
23.66
22.37
25.04
27.74
25.27
25.19
25.84
25.03
23.11
15.60
25.19
25.11
6
1.696
D/E ratiox
0.503
0.563
0.548
0.598
0.662
0.675
0.700
0.754
0.708
0.806
0.323
0.708
0.669
22
21.33
Enterprise value€M
4.012
4.290
4.075
4.330
4.170
4.364
3.929
4.362
4.510
4.317
12.26
0.69%
1.17%
76
21.34
LT debt€M
16.55
17.21
16.75
16.96
15.72
17.41
16.79
16.16
16.36
15.14
14.80
(0.74%)
(0.19%)
87
Revenue
€34.60M
3.78%
1.00×
Cost of revenue
€22.30M
3.77%
1.00×
Operating expenses
€8.117M
3.71%
0.99×