4.869
Revenue€M
19.26
19.05
18.97
19.08
19.01
19.04
19.02
19.57
19.30
19.76
5.158
0.77%
0.59%
9
13.84
Revenue growth%
25.51
22.88
22.46
21.26
23.13
20.78
21.22
21.99
21.27
22.06
8.04
21.27
22.02
65
25.90
Gross margin%
11.62
13.01
11.22
11.23
9.18
12.12
13.20
11.27
11.79
11.39
19.48
11.79
11.51
56
22.74
Operating margin%
31.47
28.74
29.23
29.03
29.93
31.55
30.09
28.34
31.22
30.79
22.13
30.79
30.01
67
21.59
Net margin%
5.95
7.95
7.70
5.19
3.49
4.05
4.73
2.06
3.87
3.05
20.49
3.87
4.39
93
13.40
P/E ratio (avg)x
5.679
6.137
5.801
5.939
5.154
5.440
5.874
6.418
6.864
7.123
23.90
6.418
5.906
14
7.356
EV/EBITx
25.37
25.12
21.80
24.04
24.48
26.36
23.53
24.74
21.50
19.19
26.11
23.53
24.26
66
7.19
FCF yield (avg)%
23.32
23.65
23.03
20.04
18.61
19.14
19.63
20.96
23.19
24.40
15.84
20.96
21.99
78
9.81
FCF margin%
6.79
6.86
7.07
7.39
9.75
8.82
9.27
10.98
9.01
6.73
25.85
9.01
8.11
72
0.224
FCF / Net incomex
1.694
1.809
1.979
2.099
2.117
2.309
2.518
2.686
2.693
2.870
1.215
2.686
2.213
55
10.30
ROIC%
20.94
22.91
22.29
24.71
23.09
21.63
23.04
24.48
22.98
25.75
14.64
23.04
23.01
6
29.28
Return on equity%
0.43
2.99
2.47
5.04
8.00
5.86
2.89
0.40
3.27
4.54
10.46
3.27
3.13
23
20.96
Return on assets%
29.12
31.29
29.28
26.33
28.92
28.94
27.16
24.60
26.90
27.39
29.71
27.16
28.15
43
0.54
EPS€
1.09
1.17
1.18
1.10
1.07
1.14
1.18
1.16
1.29
1.44
0.60
6.04%
3.54%
—
7.58
EPS growth%
14.58
14.89
12.30
12.69
10.78
9.07
8.31
5.47
4.69
5.47
19.80
5.47
9.92
62
1.16
Bookvalue per sh€
0.84
0.92
1.11
1.11
1.19
1.25
1.43
1.52
1.58
1.73
0.24
7.77%
7.96%
—
0.70
FCF per share€
0.36
0.33
0.35
0.35
0.36
0.40
0.37
0.37
0.33
0.34
0.93
(1.32%)
0.14%
—
0.32
Dividend per sh€
1.03
1.00
1.05
1.08
1.08
1.09
1.14
1.19
1.31
1.24
0.35
2.90%
2.21%
—
15.89
Div yield (avg)%
18.57
15.99
17.84
20.31
19.51
16.57
18.59
19.34
20.83
20.03
22.98
19.34
18.97
24
22.40
Payout ratio%
12.83
11.63
12.85
11.91
10.18
9.27
11.42
9.58
12.13
13.69
13.56
11.42
11.77
62
10.33
Shares (diluted)M
16.59
15.94
17.24
18.35
18.01
18.24
19.16
18.96
20.15
22.85
10.61
4.87%
4.72%
51
8.99
Buyback yield%
12.38
14.49
16.93
19.31
22.17
20.31
20.81
20.14
19.06
19.14
4.75
20.14
19.23
89
0.119
D/E ratiox
0.613
0.604
0.599
0.634
0.549
0.585
0.622
0.680
0.605
0.611
0.433
0.611
0.608
9
15.61
Enterprise value€M
5.777
6.883
7.196
7.604
9.132
9.341
9.258
11.21
11.87
13.91
1.609
8.78%
11.30%
7
1.189
LT debt€M
15.49
14.25
14.68
14.96
12.63
12.42
11.63
11.06
9.749
8.310
17.90
(8.04%)
(7.42%)
42
Revenue
€19.76M
0.59%
1.00×
Cost of revenue
€10.08M
1.14%
1.06×
Operating expenses
€4.025M
(0.12%)
0.93×
Cash and investments
18.45%