13.37
Revenue€M
34.44
35.42
36.54
37.46
37.44
38.12
39.41
39.74
41.19
42.57
14.56
2.60%
2.14%
41
15.27
Revenue growth%
0.94
2.68
3.12
3.70
1.30
3.92
4.59
5.83
7.75
5.03
21.82
5.03
3.81
77
20.03
Gross margin%
10.72
13.59
14.00
11.64
13.97
14.93
14.46
13.17
11.02
12.28
23.19
13.17
13.38
78
4.70
Operating margin%
14.22
14.47
15.29
16.77
19.04
17.73
17.37
18.33
16.93
18.55
13.40
17.73
17.15
83
2.72
Net margin%
7.20
9.34
7.38
4.67
4.65
6.93
5.68
6.51
6.71
9.21
17.27
6.71
6.82
33
31.32
P/E ratio (avg)x
14.90
16.91
16.97
18.28
20.59
20.49
24.36
27.91
30.78
32.42
32.14
27.91
20.54
71
37.34
EV/EBITx
21.06
21.40
19.57
19.59
19.00
19.47
19.39
20.83
21.44
22.37
23.80
20.83
20.21
74
11.04
FCF yield (avg)%
1.57
1.12
0.40
0.40
0.40
1.31
1.84
1.98
0.40
0.40
3.04
1.31
0.76
95
15.04
FCF margin%
24.07
23.49
22.72
25.07
27.30
24.57
27.30
25.90
28.17
29.76
13.56
27.30
25.48
28
0.729
FCF / Net incomex
1.746
1.665
1.858
1.916
2.045
2.336
2.416
2.582
2.547
2.666
0.520
2.547
2.190
90
24.67
ROIC%
16.55
14.74
12.17
13.79
14.02
14.48
16.83
18.12
19.40
17.20
14.87
17.20
15.65
48
25.29
Return on equity%
0.40
1.50
0.40
0.40
0.40
0.40
0.40
3.18
0.40
2.48
18.06
0.40
0.40
52
9.04
Return on assets%
28.18
30.71
30.40
32.18
32.09
29.98
30.52
27.70
27.56
27.08
10.00
27.70
30.19
26
0.89
EPS€
0.48
0.52
0.55
0.51
0.56
0.51
0.51
0.53
0.54
0.54
0.99
(0.67%)
1.75%
—
18.67
EPS growth%
32.43
30.20
29.15
32.10
33.13
35.86
34.82
35.99
34.29
32.84
4.14
34.82
32.98
36
0.81
Bookvalue per sh€
0.74
0.85
0.88
0.87
0.86
0.87
0.97
1.10
1.06
1.08
0.67
4.74%
3.85%
—
0.84
FCF per share€
0.52
0.54
0.51
0.50
0.47
0.45
0.49
0.52
0.54
0.56
0.47
3.72%
0.74%
—
0.92
Dividend per sh€
1.32
1.42
1.45
1.62
1.56
1.53
1.44
1.38
1.34
1.25
0.41
(4.34%)
(0.36%)
—
4.58
Div yield (avg)%
20.39
23.27
25.44
26.88
26.20
24.87
22.13
25.10
22.90
20.54
24.81
22.90
24.07
50
18.15
Payout ratio%
5.87
6.77
4.62
3.37
0.96
0.40
0.40
3.08
1.80
3.30
8.66
1.80
3.19
31
15.16
Shares (diluted)M
23.95
28.30
34.06
38.95
39.07
43.34
47.77
49.58
55.15
57.65
15.35
8.09%
10.15%
93
10.58
Buyback yield%
12.76
12.02
9.81
7.51
9.62
10.53
11.39
10.04
12.42
13.11
19.53
11.39
10.96
54
0.411
D/E ratiox
0.363
0.378
0.420
0.434
0.404
0.414
0.446
0.501
0.567
0.643
0.685
0.501
0.427
46
33.68
Enterprise value€M
54.43
55.76
56.56
55.06
59.78
65.72
68.85
68.38
69.56
73.42
39.34
4.20%
3.51%
45
45.00
LT debt€M
12.50
12.42
13.61
13.47
13.86
14.33
15.64
15.77
16.23
17.48
42.48
4.75%
2.99%
20
Revenue
€42.57M
2.14%
1.00×
Cost of revenue
€29.05M
2.07%
0.99×
Operating expenses
€4.556M
2.29%
1.01×