19.57
Revenue€M
27.27
29.83
32.09
33.70
35.84
38.75
41.85
44.46
46.96
51.23
20.58
7.41%
7.39%
47
27.86
Revenue growth%
27.93
29.52
31.41
30.76
29.87
30.76
32.73
32.75
32.69
30.51
3.28
32.69
30.76
42
16.38
Gross margin%
19.33
17.58
14.63
12.54
12.52
13.77
13.75
15.11
14.39
11.77
19.57
13.77
14.08
44
4.97
Operating margin%
1.30
0.40
0.40
0.40
1.53
4.02
4.01
2.47
0.92
2.75
18.10
2.75
1.41
55
15.94
Net margin%
14.01
12.90
10.50
12.61
12.67
14.02
16.21
18.18
17.11
14.99
14.17
16.21
14.01
26
26.11
P/E ratio (avg)x
17.10
18.09
17.95
18.77
17.66
18.41
18.47
19.99
19.77
18.99
21.68
18.99
18.44
71
37.62
EV/EBITx
15.73
15.49
14.49
15.26
13.91
13.16
12.18
10.62
9.559
10.13
12.08
10.62
13.53
25
14.43
FCF yield (avg)%
13.69
15.08
17.31
17.78
18.87
21.24
23.79
23.58
25.85
28.24
12.21
23.79
20.05
51
29.87
FCF margin%
16.27
14.16
14.02
15.03
17.44
19.90
18.75
17.01
16.16
15.95
24.35
17.01
16.21
49
1.733
FCF / Net incomex
0.615
0.686
0.644
0.693
0.714
0.828
0.899
0.978
1.105
1.041
1.222
0.978
0.771
42
22.55
ROIC%
30.62
31.43
31.78
29.50
28.87
30.27
32.66
29.78
27.84
30.60
20.17
30.27
30.43
54
12.02
Return on equity%
21.20
21.20
19.75
20.99
21.71
19.23
18.21
16.63
13.82
12.47
16.28
16.63
19.49
78
11.44
Return on assets%
7.00
8.63
10.24
12.10
11.21
13.66
15.74
14.05
11.42
14.35
25.35
14.05
11.76
11
0.92
EPS€
1.42
1.55
1.42
1.32
1.16
1.20
1.07
1.16
1.17
1.31
0.94
2.38%
(0.39%)
—
29.59
EPS growth%
0.79
0.40
0.40
0.40
0.40
2.06
2.65
0.46
0.51
2.12
3.43
2.06
0.49
38
1.75
Bookvalue per sh€
0.82
0.94
1.04
1.14
1.26
1.38
1.43
1.35
1.39
1.34
0.32
1.37%
5.80%
—
1.59
FCF per share€
1.87
2.09
2.11
2.37
2.81
2.73
2.62
3.05
3.59
3.66
0.30
5.45%
6.90%
—
0.50
Dividend per sh€
0.91
1.06
1.02
0.98
1.14
1.20
1.28
1.38
1.63
1.68
1.29
8.16%
7.81%
—
20.18
Div yield (avg)%
15.07
13.13
15.26
16.72
15.85
16.13
16.15
14.20
15.40
14.01
2.51
15.40
15.33
76
6.19
Payout ratio%
4.64
6.39
7.69
6.25
6.30
5.54
4.67
7.03
4.43
4.00
8.91
4.67
5.89
19
15.17
Shares (diluted)M
19.43
22.49
25.58
24.30
28.32
28.20
29.48
30.04
34.96
32.99
15.13
3.10%
6.96%
20
15.45
Buyback yield%
9.31
10.77
13.26
14.04
14.59
15.59
16.24
15.07
12.59
13.26
14.93
15.07
13.65
66
0.778
D/E ratiox
2.608
2.731
2.815
2.808
2.764
3.251
3.212
3.324
3.848
4.335
0.764
3.324
3.014
52
26.59
Enterprise value€M
19.56
20.48
21.06
19.39
21.98
22.84
21.09
19.78
20.11
21.25
48.15
(0.67%)
0.24%
77
59.03
LT debt€M
11.20
9.825
9.375
8.709
7.695
7.942
7.062
6.310
6.992
6.987
40.30
(1.91%)
(4.93%)
26
Revenue
€51.23M
7.39%
1.00×
Cost of revenue
€28.93M
7.56%
1.02×
Operating expenses
€11.71M
7.76%
1.04×
Goodwill & intangibles
15.51%