24.03
Revenue€M
26.29
28.01
29.62
30.12
31.26
32.95
34.53
36.54
37.76
39.48
25.07
4.78%
4.47%
78
25.49
Revenue growth%
2.09
3.29
0.97
0.57
0.40
1.52
0.43
1.02
1.64
4.18
18.44
1.52
1.27
84
16.64
Gross margin%
23.69
21.55
23.29
22.31
25.16
25.58
28.17
29.39
29.24
31.83
21.73
29.24
25.37
77
16.12
Operating margin%
19.12
19.54
21.97
24.55
26.99
28.50
29.98
27.50
27.43
29.93
27.12
28.50
27.21
66
18.52
Net margin%
3.71
5.08
2.40
3.24
1.70
0.40
0.40
0.40
0.40
0.40
25.16
0.40
1.05
26
11.19
P/E ratio (avg)x
27.43
28.38
33.63
35.57
35.47
41.80
50.29
60.82
67.40
70.92
22.30
60.82
38.68
37
7.652
EV/EBITx
16.79
16.46
17.73
17.87
19.25
18.20
17.81
19.01
18.20
17.74
36.97
18.20
17.84
37
10.81
FCF yield (avg)%
11.14
10.67
8.75
8.32
8.45
5.76
5.73
4.58
6.49
8.89
6.02
5.76
8.39
43
17.58
FCF margin%
4.96
5.05
6.11
5.32
6.07
8.49
7.04
8.61
6.95
7.29
2.10
7.29
6.53
11
1.190
FCF / Net incomex
0.220
0.199
0.179
0.174
0.151
0.162
0.148
0.147
0.135
0.129
1.733
0.147
0.157
84
10.38
ROIC%
12.39
11.70
11.40
10.74
10.51
13.12
10.26
12.29
10.28
9.06
2.92
10.28
11.07
70
16.41
Return on equity%
22.14
24.63
26.38
27.93
29.98
29.17
26.31
26.58
26.96
25.56
22.02
26.58
26.48
56
11.13
Return on assets%
4.48
4.73
7.21
9.31
7.99
6.76
6.41
6.88
5.82
4.03
27.96
6.41
6.59
83
2.35
EPS€
2.25
2.19
2.42
2.82
2.96
3.48
3.68
3.52
3.69
3.89
2.42
5.60%
7.30%
—
19.29
EPS growth%
34.23
31.71
30.87
30.06
31.79
33.81
33.05
33.60
34.29
35.67
17.63
33.81
33.33
14
0.74
Bookvalue per sh€
0.83
0.92
0.94
0.84
0.81
0.84
0.78
0.74
0.80
0.86
1.98
1.22%
(0.41%)
—
1.63
FCF per share€
1.70
1.60
1.55
1.46
1.31
1.48
1.51
1.59
1.66
1.62
0.58
4.43%
(0.24%)
—
1.12
Dividend per sh€
2.30
2.65
2.68
2.60
2.58
2.90
2.79
2.95
3.09
3.57
0.66
6.70%
4.33%
—
3.69
Div yield (avg)%
13.44
15.72
18.64
16.34
15.16
15.37
14.16
13.34
14.62
13.13
9.57
14.16
14.89
94
15.60
Payout ratio%
18.05
19.67
21.41
22.71
22.34
21.47
18.55
18.75
16.74
14.19
26.01
18.55
19.21
72
6.111
Shares (diluted)M
7.005
6.607
7.137
7.441
8.155
7.345
8.221
8.107
8.089
8.444
5.890
0.70%
1.72%
70
19.19
Buyback yield%
26.87
26.38
28.19
30.81
28.50
26.97
26.70
29.31
30.81
31.30
11.82
29.31
28.34
15
1.769
D/E ratiox
0.270
0.269
0.270
0.286
0.276
0.301
0.278
0.259
0.275
0.275
1.550
0.275
0.275
8
2.908
Enterprise value€M
40.95
46.53
53.66
56.75
60.67
69.23
74.01
86.75
92.18
95.97
17.76
9.61%
8.76%
64
12.28
LT debt€M
25.07
26.20
24.02
26.28
25.52
25.63
25.19
25.65
25.23
25.18
9.797
(0.27%)
(0.19%)
56
Revenue
€39.48M
4.47%
1.00×
Cost of revenue
€24.18M
4.72%
1.02×
Operating expenses
€9.109M
4.29%
0.98×
Property and equipment
17.16%
Cash and investments
16.17%