2.455
Revenue€M
13.06
13.80
14.36
15.34
15.76
16.68
17.53
18.13
18.94
19.75
2.595
4.62%
4.91%
14
15.88
Revenue growth%
19.26
16.65
18.11
17.79
18.47
20.99
22.33
24.64
22.67
24.59
28.07
22.67
20.13
93
14.39
Gross margin%
11.61
10.35
8.66
10.21
8.50
10.35
10.74
10.42
9.10
10.38
27.74
10.38
10.35
78
5.13
Operating margin%
0.40
0.40
1.70
0.40
0.40
1.26
1.15
0.40
2.80
0.60
13.99
1.15
0.50
66
2.85
Net margin%
15.22
17.02
14.63
12.06
14.87
13.42
13.31
10.33
7.44
8.60
16.11
10.33
13.36
29
17.65
P/E ratio (avg)x
9.061
8.576
8.327
8.914
8.786
7.480
8.040
7.380
8.002
7.806
22.87
7.806
8.183
21
27.28
EV/EBITx
30.09
32.75
33.63
38.18
35.41
32.41
29.87
31.24
34.46
31.84
16.90
31.84
32.58
62
24.66
FCF yield (avg)%
20.92
22.17
20.03
20.23
22.45
20.47
21.13
21.58
24.38
25.61
11.72
21.58
21.35
81
29.58
FCF margin%
25.96
28.66
29.78
27.80
28.33
27.62
30.20
27.92
27.42
27.34
17.39
27.62
27.86
46
1.608
FCF / Net incomex
0.441
0.407
0.424
0.461
0.463
0.454
0.428
0.466
0.510
0.466
1.445
0.466
0.457
73
3.55
ROIC%
20.77
20.79
21.73
20.69
22.49
21.32
19.98
21.44
21.04
21.52
22.29
21.32
21.18
48
11.91
Return on equity%
21.52
21.11
19.48
21.63
24.10
21.66
20.86
19.19
17.16
19.25
10.73
19.25
20.99
67
2.77
Return on assets%
23.54
25.18
22.19
24.96
25.08
25.56
28.13
25.79
25.37
25.98
10.52
25.79
25.27
71
0.52
EPS€
0.34
0.33
0.35
0.37
0.38
0.40
0.43
0.44
0.45
0.41
0.56
1.69%
1.00%
—
4.14
EPS growth%
25.91
22.98
20.55
22.69
25.07
25.52
23.58
22.96
24.10
26.69
23.05
24.10
23.84
79
0.28
Bookvalue per sh€
0.31
0.30
0.29
0.31
0.34
0.33
0.34
0.37
0.41
0.45
0.19
6.08%
3.97%
—
0.44
FCF per share€
0.21
0.22
0.20
0.22
0.20
0.19
0.18
0.18
0.18
0.17
0.39
(3.09%)
(1.82%)
—
0.46
Dividend per sh€
0.84
0.84
0.88
0.90
0.91
0.93
0.84
0.94
0.87
0.80
0.72
(2.77%)
(1.69%)
—
8.64
Div yield (avg)%
8.25
10.41
7.56
7.61
7.62
6.97
7.55
6.88
9.23
9.93
22.71
7.55
7.62
32
19.64
Payout ratio%
13.62
10.73
13.62
11.92
14.13
14.40
17.13
18.87
18.83
19.08
20.67
18.83
14.26
9
18.47
Shares (diluted)M
26.03
25.70
25.80
30.17
31.74
32.32
34.76
39.35
40.92
40.53
18.14
5.01%
5.55%
12
13.21
Buyback yield%
20.07
17.93
19.00
20.29
17.42
16.81
14.03
12.48
11.31
9.10
24.01
12.48
17.12
49
0.148
D/E ratiox
0.193
0.228
0.226
0.220
0.254
0.284
0.277
0.286
0.294
0.283
1.622
0.284
0.266
53
6.027
Enterprise value€M
10.91
12.06
11.63
11.54
11.80
12.94
13.62
13.04
15.05
16.73
18.32
7.24%
5.60%
80
2.950
LT debt€M
2.768
2.631
2.541
2.794
2.805
2.899
3.222
3.307
3.053
3.431
19.13
4.11%
3.02%
57
Revenue
€19.75M
4.91%
1.00×
Cost of revenue
€13.76M
5.20%
1.03×
Operating expenses
€1.894M
3.46%
0.87×
Goodwill & intangibles
18.51%
Cash and investments
17.23%