13.28
Revenue€M
14.61
15.50
16.29
17.44
18.28
18.99
20.17
21.70
22.84
24.40
13.65
5.95%
5.86%
94
8.66
Revenue growth%
19.23
17.98
16.40
18.87
19.50
18.49
18.72
17.56
16.41
14.48
29.18
17.56
18.24
15
13.65
Gross margin%
32.80
31.01
31.58
28.86
31.24
31.60
32.59
34.52
34.46
35.94
13.65
34.46
32.10
63
23.85
Operating margin%
28.65
31.29
29.84
26.97
29.49
29.22
28.00
30.50
31.34
34.00
2.62
30.50
29.66
80
27.18
Net margin%
15.97
16.77
19.58
18.73
18.29
19.00
18.50
20.87
23.03
23.41
24.53
20.87
18.86
19
25.86
P/E ratio (avg)x
8.868
8.730
9.018
8.127
7.420
7.866
8.697
8.356
7.597
7.727
13.34
7.866
8.241
42
33.20
EV/EBITx
44.08
48.89
43.82
43.19
42.74
38.86
41.45
44.79
48.58
43.76
36.79
43.76
43.79
47
25.87
FCF yield (avg)%
18.51
16.02
16.04
15.84
16.45
18.30
16.59
19.53
17.05
15.15
10.73
17.05
16.52
57
10.76
FCF margin%
0.40
1.38
1.24
3.44
3.49
1.42
2.07
3.23
5.57
4.87
28.65
3.23
2.65
7
1.303
FCF / Net incomex
0.612
0.682
0.788
0.854
0.821
0.838
0.992
0.957
1.019
1.034
0.741
0.992
0.846
51
4.85
ROIC%
19.93
19.88
19.05
18.50
16.67
14.98
12.99
13.38
15.53
16.09
26.92
14.98
16.38
81
16.07
Return on equity%
24.47
22.88
20.08
22.98
24.27
24.70
26.89
28.80
25.82
27.61
5.61
26.89
24.58
45
7.58
Return on assets%
24.64
27.41
28.49
28.64
31.48
33.74
31.78
30.63
32.86
29.94
7.72
31.78
30.28
62
1.16
EPS€
1.82
1.82
1.90
2.07
2.47
2.80
3.26
3.85
4.03
4.18
1.20
11.04%
10.61%
—
10.72
EPS growth%
22.66
25.30
27.35
28.48
29.27
28.13
28.81
30.97
30.09
31.75
7.02
30.09
28.64
35
1.14
Bookvalue per sh€
1.24
1.25
1.35
1.30
1.26
1.18
1.19
1.11
1.08
1.03
1.68
(3.96%)
(1.85%)
—
0.87
FCF per share€
1.43
1.38
1.35
1.23
1.36
1.33
1.38
1.39
1.36
1.48
0.84
1.68%
1.09%
—
0.84
Dividend per sh€
0.47
0.50
0.46
0.41
0.39
0.36
0.30
0.32
0.35
0.32
1.16
(3.65%)
(4.19%)
—
11.86
Div yield (avg)%
22.13
25.08
27.52
26.44
27.34
27.95
27.73
28.29
28.97
30.25
14.63
28.29
27.62
66
8.06
Payout ratio%
3.54
3.55
4.96
3.79
6.39
4.64
3.79
2.39
0.40
3.05
28.53
3.05
3.67
67
8.983
Shares (diluted)M
6.132
5.640
4.933
4.793
5.239
4.769
4.605
4.721
4.705
4.632
9.211
(2.43%)
(4.20%)
93
6.71
Buyback yield%
16.51
13.78
16.07
16.49
13.86
11.54
11.79
11.99
10.23
7.45
28.10
11.54
12.88
29
0.618
D/E ratiox
1.088
1.122
1.123
1.277
1.420
1.472
1.609
1.595
1.637
1.784
1.641
1.609
1.446
24
12.47
Enterprise value€M
15.68
16.42
16.88
18.17
19.25
17.80
16.90
15.42
16.81
15.28
2.496
(4.51%)
(1.21%)
94
7.764
LT debt€M
10.64
12.13
12.89
12.63
15.06
15.38
18.01
20.74
24.16
24.56
9.516
10.28%
8.49%
46
Revenue
€24.40M
5.86%
1.00×
Cost of revenue
€14.65M
5.67%
0.98×
Operating expenses
€3.188M
6.14%
1.03×
Cash and investments
17.93%