18.77
Revenue€M
16.20
16.93
17.55
17.98
18.60
19.27
20.52
21.47
21.93
22.49
20.69
3.87%
3.88%
46
26.85
Revenue growth%
18.89
17.53
18.95
20.90
19.71
21.88
21.82
21.99
23.68
23.17
10.47
21.99
21.36
54
9.04
Gross margin%
6.04
4.48
2.40
0.60
0.40
1.13
1.46
1.93
1.40
0.40
21.72
1.40
1.43
27
25.86
Operating margin%
12.30
11.26
12.45
13.44
14.25
16.78
17.73
20.38
23.15
23.67
23.80
20.38
15.52
93
4.03
Net margin%
4.21
4.11
5.21
4.89
6.59
7.99
9.09
6.99
5.81
3.78
23.72
6.99
5.51
78
29.83
P/E ratio (avg)x
33.74
35.06
36.51
34.92
36.71
35.37
34.21
32.46
29.90
32.59
24.88
32.59
34.57
91
26.03
EV/EBITx
18.83
21.69
21.52
24.21
26.94
27.32
30.37
34.49
35.00
39.43
17.49
34.49
27.13
6
19.36
FCF yield (avg)%
18.74
20.84
21.04
24.01
23.07
21.30
18.64
21.46
21.47
23.63
29.00
21.46
21.38
34
17.59
FCF margin%
2.58
2.63
5.38
3.58
0.70
0.40
1.49
0.40
2.88
3.13
8.39
1.49
2.60
31
0.818
FCF / Net incomex
0.202
0.238
0.233
0.243
0.252
0.270
0.291
0.308
0.361
0.388
0.524
0.308
0.261
46
25.16
ROIC%
8.30
9.20
6.85
4.37
3.15
2.85
1.46
0.58
3.11
2.24
12.45
2.24
3.13
33
16.35
Return on equity%
29.20
26.32
25.00
24.35
21.84
24.33
24.97
27.10
29.81
28.05
16.02
27.10
25.66
27
22.73
Return on assets%
24.26
23.99
25.57
28.36
27.44
30.07
27.57
25.55
23.12
21.79
9.50
25.55
25.56
76
1.38
EPS€
2.74
2.54
2.52
2.55
2.49
2.37
2.44
2.63
3.00
3.04
1.51
4.08%
2.22%
—
23.73
EPS growth%
21.95
23.52
22.23
21.04
19.89
19.41
18.42
18.11
15.21
12.29
23.27
18.11
19.65
59
1.53
Bookvalue per sh€
4.36
4.28
4.22
4.65
4.49
4.88
4.92
5.02
5.27
5.05
2.40
2.38%
2.56%
—
2.03
FCF per share€
0.58
0.52
0.48
0.47
0.44
0.40
0.38
0.36
0.35
0.33
1.80
(5.86%)
(4.98%)
—
0.56
Dividend per sh€
3.06
3.29
3.74
3.64
3.75
3.79
3.81
4.53
5.28
5.14
1.87
6.47%
4.91%
—
8.15
Div yield (avg)%
15.00
15.48
13.19
16.11
14.45
15.89
15.15
14.99
12.64
14.42
16.57
14.99
14.99
74
15.14
Payout ratio%
4.27
4.84
6.39
7.56
8.99
7.95
7.28
5.72
4.35
2.90
6.83
5.72
6.05
70
3.428
Shares (diluted)M
4.716
4.477
4.816
5.322
6.015
5.773
6.586
6.138
5.651
5.770
3.608
(0.83%)
1.57%
19
26.62
Buyback yield%
20.34
22.69
25.27
28.07
26.10
25.25
27.38
29.79
27.81
29.71
14.06
27.81
26.74
19
1.621
D/E ratiox
1.607
1.782
1.945
1.958
2.124
1.979
1.837
1.772
1.770
1.617
1.666
1.772
1.810
30
16.47
Enterprise value€M
15.25
16.45
17.83
17.81
17.96
18.20
18.37
20.25
22.06
24.24
14.56
6.18%
4.89%
68
14.74
LT debt€M
12.94
12.03
13.46
14.04
14.94
13.98
15.90
16.11
15.56
15.58
9.365
0.85%
2.91%
45
Revenue
€22.49M
3.88%
1.00×
Cost of revenue
€14.42M
3.73%
0.99×
Operating expenses
€2.515M
4.55%
1.07×
Cash and investments
16.47%