5.779
Revenue€M
28.20
30.78
32.67
36.18
40.08
43.43
46.90
51.20
55.93
61.76
6.003
9.04%
8.97%
41
7.04
Revenue growth%
22.03
24.64
27.42
27.93
26.32
27.05
27.81
26.72
26.76
25.43
17.95
26.76
26.74
73
5.05
Gross margin%
26.56
24.94
22.23
22.14
19.90
19.69
19.56
19.36
16.51
14.21
17.90
19.36
19.79
44
25.62
Operating margin%
10.99
11.43
11.34
12.91
11.09
9.47
7.70
6.23
5.12
7.58
13.58
7.58
10.23
8
22.65
Net margin%
13.58
15.17
12.48
14.91
16.68
18.01
17.66
15.34
17.29
18.69
20.83
17.66
16.01
11
20.87
P/E ratio (avg)x
21.63
22.67
22.52
21.85
22.55
22.12
23.45
24.11
23.82
22.24
29.67
23.45
22.53
88
24.14
EV/EBITx
25.40
26.72
27.62
30.19
29.59
28.03
30.94
29.69
29.54
26.47
35.05
29.54
28.78
38
6.66
FCF yield (avg)%
28.25
30.47
30.68
28.21
30.58
30.07
31.92
33.00
32.42
30.66
25.07
31.92
30.62
91
13.82
FCF margin%
16.84
17.53
19.75
17.12
18.06
16.61
17.50
16.81
17.40
16.18
18.06
16.81
17.26
23
0.825
FCF / Net incomex
0.813
0.743
0.737
0.755
0.809
0.743
0.645
0.644
0.685
0.720
0.911
0.685
0.740
67
2.74
ROIC%
0.40
0.40
1.88
2.98
1.40
1.65
0.40
1.53
2.14
4.44
29.25
1.65
1.59
76
29.17
Return on equity%
6.06
8.56
10.67
8.46
5.94
8.75
9.62
6.67
8.17
8.54
7.16
8.54
8.50
19
3.68
Return on assets%
35.98
38.93
40.38
41.05
40.07
39.51
41.53
43.19
43.29
46.10
27.27
43.19
40.71
78
0.69
EPS€
0.66
0.64
0.59
0.62
0.61
0.65
0.70
0.66
0.73
0.84
0.77
6.77%
1.76%
—
18.36
EPS growth%
19.60
18.07
19.09
21.19
19.17
18.26
20.56
21.34
19.59
17.59
12.46
19.59
19.38
50
0.93
Bookvalue per sh€
1.99
2.23
2.20
2.49
2.56
3.03
3.21
3.49
3.60
3.76
1.06
7.98%
8.37%
—
1.06
FCF per share€
0.58
0.70
0.69
0.71
0.85
0.99
1.16
1.31
1.38
1.42
1.53
10.72%
9.93%
—
0.33
Dividend per sh€
1.32
1.38
1.45
1.40
1.48
1.52
1.45
1.56
1.67
1.52
0.51
0.54%
0.74%
—
11.33
Div yield (avg)%
26.85
26.05
26.16
28.86
26.33
26.46
26.04
28.77
30.19
30.71
20.42
28.77
26.66
31
24.55
Payout ratio%
14.64
15.25
15.94
13.55
15.37
17.66
20.04
21.73
19.15
17.56
7.41
19.15
16.75
12
12.57
Shares (diluted)M
11.46
9.972
9.509
8.224
8.678
8.461
8.035
7.568
7.889
8.267
13.01
(0.96%)
(3.95%)
57
13.00
Buyback yield%
4.15
1.69
0.40
3.33
0.40
0.40
2.50
1.85
3.98
3.32
16.00
2.50
2.18
64
0.760
D/E ratiox
0.762
0.718
0.742
0.802
0.730
0.658
0.679
0.623
0.674
0.674
1.082
0.674
0.699
36
48.34
Enterprise value€M
11.53
10.07
9.328
8.799
8.257
8.934
8.569
8.036
8.160
7.961
41.39
(0.73%)
(3.14%)
75
4.311
LT debt€M
65.30
61.92
58.88
69.38
81.36
81.89
87.89
95.78
102.9
111.0
41.39
6.42%
6.96%
6
Revenue
€61.76M
8.97%
1.00×
Cost of revenue
€43.24M
8.97%
1.00×
Operating expenses
€8.444M
9.14%
1.02×
Property and equipment
18.90%