10.56
Revenue€M
15.20
15.62
16.47
16.91
17.20
18.21
18.98
19.33
20.04
21.00
10.83
4.08%
3.66%
93
11.26
Revenue growth%
28.15
30.29
32.89
35.13
36.66
38.11
36.24
38.00
36.94
38.70
3.39
38.00
36.45
84
28.78
Gross margin%
10.79
12.88
14.65
15.30
13.92
14.72
15.95
15.59
13.60
12.81
25.84
14.72
14.29
67
29.45
Operating margin%
28.89
28.06
25.90
26.84
25.66
27.43
27.25
28.26
26.95
27.44
19.18
27.43
27.34
34
24.32
Net margin%
18.55
20.86
22.05
24.20
24.57
26.32
26.46
26.18
27.64
26.93
23.45
26.46
25.37
27
8.165
P/E ratio (avg)x
32.55
35.01
38.40
42.08
46.38
49.48
53.69
55.81
53.43
51.78
22.63
53.43
47.93
65
13.40
EV/EBITx
14.91
14.25
15.55
16.44
17.15
16.70
18.76
19.55
21.01
22.84
19.08
19.55
16.93
16
14.95
FCF yield (avg)%
12.09
11.80
10.43
8.70
6.24
4.41
1.56
0.40
0.40
0.66
29.52
0.66
5.32
21
19.09
FCF margin%
15.31
13.21
14.56
11.96
11.76
12.56
15.33
17.06
16.37
15.62
28.18
15.62
14.93
24
0.280
FCF / Net incomex
0.163
0.169
0.178
0.206
0.224
0.251
0.284
0.333
0.346
0.372
0.491
0.333
0.237
56
21.22
ROIC%
15.50
17.20
19.78
18.96
16.48
18.21
20.25
19.64
21.46
21.75
26.93
20.25
19.30
43
16.91
Return on equity%
0.59
0.40
0.40
1.32
0.40
1.87
2.93
5.18
6.20
8.87
29.47
5.18
1.60
66
26.15
Return on assets%
28.09
26.19
28.21
31.07
28.43
25.96
27.64
30.55
31.95
33.47
12.68
30.55
28.32
80
0.73
EPS€
2.38
2.52
2.28
2.07
1.85
1.69
1.70
1.81
1.84
1.87
0.78
0.20%
(1.72%)
—
27.00
EPS growth%
8.42
5.70
4.39
7.05
5.17
7.76
8.80
5.94
8.94
8.40
28.52
8.40
7.41
41
2.65
Bookvalue per sh€
2.64
2.77
2.91
2.86
2.74
2.82
3.01
3.11
3.29
3.34
0.91
4.03%
2.05%
—
2.03
FCF per share€
0.56
0.53
0.58
0.53
0.49
0.50
0.53
0.59
0.53
0.47
2.32
(0.73%)
(2.69%)
—
2.32
Dividend per sh€
0.70
0.74
0.81
0.82
0.93
1.11
1.17
1.27
1.37
1.34
2.44
7.53%
8.01%
—
5.92
Div yield (avg)%
9.47
6.93
5.24
6.58
6.82
6.57
9.38
8.68
8.31
7.62
29.69
8.31
7.27
69
25.35
Payout ratio%
14.04
16.09
16.61
15.87
16.08
13.47
11.49
12.11
14.05
11.92
16.97
12.11
14.05
56
5.352
Shares (diluted)M
5.038
5.580
5.976
6.729
6.712
7.303
8.313
8.547
9.688
10.64
5.394
9.66%
7.04%
58
26.32
Buyback yield%
27.31
24.54
26.61
28.20
26.76
28.26
28.23
27.94
25.10
23.53
5.77
27.94
27.03
61
0.694
D/E ratiox
0.572
0.564
0.598
0.604
0.711
0.766
0.852
0.843
0.889
0.995
1.551
0.852
0.738
40
8.477
Enterprise value€M
7.943
7.279
7.445
6.442
6.084
6.377
6.147
5.779
5.370
5.889
20.14
(0.65%)
(2.86%)
44
1.155
LT debt€M
19.39
22.01
21.53
19.94
21.37
23.70
22.37
21.87
23.85
26.63
0.828
4.50%
4.32%
61
Revenue
€21.00M
3.66%
1.00×
Cost of revenue
€12.39M
3.64%
1.00×
Operating expenses
€5.064M
3.86%
1.02×