39.00
Revenue€M
34.23
36.12
39.52
43.37
47.41
50.68
54.09
59.13
64.56
69.07
41.39
7.82%
7.99%
88
8.99
Revenue growth%
20.75
22.37
22.69
24.33
26.96
24.41
26.63
27.04
24.99
22.19
29.08
24.99
24.37
18
16.23
Gross margin%
12.54
14.57
15.88
17.45
17.84
16.33
16.23
16.24
16.65
14.80
8.15
16.24
16.24
28
8.36
Operating margin%
16.31
17.31
18.76
19.35
20.88
23.39
22.16
24.54
27.52
26.49
13.42
24.54
21.52
32
27.10
Net margin%
13.77
11.82
9.56
8.46
6.71
7.46
5.81
6.40
5.79
5.98
23.74
5.98
7.08
94
25.20
P/E ratio (avg)x
36.52
38.00
45.18
48.75
56.33
57.92
56.63
67.11
71.26
80.62
7.441
67.11
56.48
47
25.45
EV/EBITx
7.297
7.879
8.151
8.291
7.981
8.819
9.302
8.905
9.039
8.372
16.41
8.905
8.331
16
22.04
FCF yield (avg)%
16.60
17.18
18.03
20.05
19.89
22.57
24.65
25.48
25.39
27.52
10.18
25.39
21.31
9
22.90
FCF margin%
23.00
24.91
23.02
24.95
24.88
25.81
24.42
25.53
26.23
24.08
18.41
25.53
24.89
78
1.652
FCF / Net incomex
1.398
1.533
1.627
1.671
1.677
1.586
1.442
1.469
1.576
1.718
0.490
1.576
1.581
94
19.97
ROIC%
17.64
18.93
17.04
18.03
18.64
21.43
20.89
21.73
18.90
19.00
19.45
20.89
18.92
43
6.67
Return on equity%
8.72
10.14
7.92
6.83
6.77
8.46
10.14
12.08
14.85
16.15
27.23
12.08
9.43
6
13.72
Return on assets%
2.46
0.40
0.40
1.29
1.50
1.26
1.94
0.40
0.40
0.40
26.07
0.40
0.83
6
0.34
EPS€
0.71
0.78
0.92
1.10
1.15
1.33
1.29
1.24
1.25
1.45
0.35
4.61%
8.16%
—
20.04
EPS growth%
6.56
8.15
7.51
5.11
4.15
4.35
2.96
1.42
3.87
3.65
24.57
3.65
4.25
18
0.32
Bookvalue per sh€
0.33
0.32
0.33
0.34
0.29
0.25
0.21
0.20
0.20
0.21
0.40
(6.49%)
(5.56%)
—
0.08
FCF per share€
0.51
0.56
0.55
0.53
0.58
0.53
0.52
0.49
0.42
0.45
0.23
(4.89%)
(1.65%)
—
0.24
Dividend per sh€
0.32
0.34
0.31
0.33
0.35
0.31
0.31
0.31
0.32
0.34
0.37
(0.05%)
1.70%
—
14.10
Div yield (avg)%
24.40
26.77
27.62
24.73
23.06
22.42
19.63
20.89
21.43
18.53
12.11
20.89
22.74
84
28.13
Payout ratio%
18.39
20.01
20.69
18.62
19.83
18.09
15.26
15.77
17.22
17.28
11.01
17.22
18.24
49
112.0
Shares (diluted)M
104.1
99.41
94.04
99.98
111.8
110.2
116.4
110.2
116.2
111.1
111.3
(0.14%)
1.45%
68
11.65
Buyback yield%
26.06
26.09
26.48
24.72
26.92
25.76
28.02
30.35
31.70
30.81
15.52
30.35
26.70
59
0.781
D/E ratiox
1.310
1.376
1.187
1.242
1.221
1.272
1.113
1.028
0.954
0.994
1.773
1.028
1.204
20
26.95
Enterprise value€M
46.59
49.17
52.39
57.25
65.39
63.91
59.24
55.60
58.73
61.57
56.90
(1.20%)
2.12%
42
52.82
LT debt€M
42.89
42.07
38.67
39.84
40.28
38.58
37.18
34.69
33.30
32.19
9.149
(4.39%)
(2.57%)
88
Revenue
€69.07M
7.99%
1.00×
Cost of revenue
€34.23M
8.12%
1.01×
Operating expenses
€13.46M
7.46%
0.95×
Goodwill & intangibles
16.37%