22.74
Revenue€M
13.94
15.22
15.94
17.16
18.68
19.80
21.00
22.65
24.47
26.83
25.28
7.51%
7.31%
67
12.72
Revenue growth%
25.84
28.72
25.97
27.88
26.11
25.21
27.64
29.70
30.19
28.37
14.87
28.37
27.76
64
9.03
Gross margin%
18.85
17.62
16.09
15.94
14.49
12.52
14.41
15.94
12.98
11.98
6.12
12.98
15.21
22
18.31
Operating margin%
10.64
12.35
10.96
12.57
11.31
9.40
9.72
12.70
10.03
8.22
26.13
9.72
10.80
27
24.52
Net margin%
30.56
30.56
32.13
30.44
30.49
33.30
34.55
31.64
32.31
32.33
22.55
32.33
31.88
42
16.70
P/E ratio (avg)x
12.22
12.69
13.63
13.81
15.24
16.17
15.52
14.89
14.50
16.65
31.19
15.52
14.70
66
31.99
EV/EBITx
27.33
30.34
30.23
33.32
36.85
40.96
40.54
41.77
46.07
50.48
26.73
41.77
38.69
75
18.77
FCF yield (avg)%
12.71
11.61
9.09
10.12
8.43
5.73
7.00
7.64
8.91
11.43
27.27
7.64
9.00
76
24.78
FCF margin%
13.57
11.20
12.60
10.15
13.06
15.44
12.50
10.10
10.20
9.43
20.88
10.20
11.85
47
0.801
FCF / Net incomex
2.834
3.257
3.450
3.568
3.488
3.662
3.603
3.793
4.321
4.247
1.791
3.793
3.586
92
11.18
ROIC%
13.40
10.93
8.74
9.91
10.53
11.29
14.02
14.02
11.77
9.12
23.20
11.77
11.11
7
5.53
Return on equity%
23.99
24.37
23.65
21.91
19.98
17.07
16.18
13.30
13.80
13.20
4.34
13.80
18.53
27
19.56
Return on assets%
20.41
22.67
21.86
19.90
18.21
16.77
17.16
14.57
16.84
15.81
19.87
16.77
17.69
89
0.97
EPS€
0.57
0.63
0.56
0.50
0.47
0.46
0.43
0.45
0.42
0.37
1.05
(4.63%)
(5.32%)
—
12.81
EPS growth%
10.78
12.00
12.61
11.51
11.79
13.21
11.05
10.07
10.02
8.19
29.67
10.07
11.28
78
1.49
Bookvalue per sh€
2.47
2.40
2.53
3.01
3.54
3.76
3.74
4.18
4.16
4.14
1.46
3.19%
6.99%
—
1.42
FCF per share€
0.88
0.93
0.94
0.94
0.90
0.99
0.93
0.94
1.04
1.17
0.82
5.39%
2.39%
—
1.51
Dividend per sh€
0.99
1.00
1.13
1.24
1.37
1.40
1.41
1.40
1.53
1.74
1.37
4.89%
6.35%
—
12.13
Div yield (avg)%
12.99
13.31
15.94
14.41
12.13
14.13
16.75
18.77
19.91
17.88
4.70
17.88
15.17
87
9.84
Payout ratio%
2.20
1.10
0.40
0.40
0.85
1.45
0.40
2.29
0.40
0.51
3.94
0.51
0.68
41
7.550
Shares (diluted)M
8.246
8.200
9.202
10.63
10.29
11.47
12.54
12.51
12.10
12.60
7.493
4.14%
5.63%
12
26.27
Buyback yield%
14.00
13.69
12.06
14.31
11.78
9.65
9.89
9.29
6.60
7.92
23.66
9.29
10.84
10
1.478
D/E ratiox
0.344
0.310
0.314
0.315
0.343
0.345
0.376
0.398
0.364
0.364
0.796
0.364
0.344
62
19.36
Enterprise value€M
6.693
6.936
7.928
8.433
8.416
9.704
9.124
10.17
9.738
10.23
19.37
3.98%
3.99%
40
11.05
LT debt€M
10.30
9.649
10.11
9.644
10.50
9.429
9.624
8.530
7.359
6.387
12.85
(9.47%)
(5.14%)
14
Revenue
€26.83M
7.31%
1.00×
Cost of revenue
€16.77M
7.45%
1.01×
Operating expenses
€4.883M
7.03%
0.97×
Goodwill & intangibles
18.64%
Cash and investments
14.09%