19.65
Revenue€M
16.35
17.30
17.89
18.52
19.20
19.92
20.40
21.26
22.01
22.89
20.47
3.57%
3.77%
36
29.59
Revenue growth%
7.07
9.19
11.11
10.70
13.60
15.27
12.31
13.05
15.44
13.29
27.78
13.29
12.68
57
23.55
Gross margin%
18.14
17.84
17.54
18.10
15.49
13.81
13.46
14.63
11.70
14.39
5.49
13.81
15.06
6
23.42
Operating margin%
0.81
0.40
0.40
1.86
0.54
0.40
0.40
0.40
0.40
0.40
24.24
0.40
0.40
9
3.79
Net margin%
23.00
20.30
18.50
19.78
20.58
23.21
23.46
24.18
26.47
27.90
14.45
24.18
23.10
15
36.95
P/E ratio (avg)x
34.11
39.07
40.30
44.98
51.06
57.49
66.37
72.74
70.55
79.14
35.63
70.55
54.28
17
12.05
EV/EBITx
17.69
19.10
18.50
18.77
18.36
17.41
19.98
19.97
22.59
25.06
15.86
19.98
18.94
8
20.80
FCF yield (avg)%
9.64
7.07
9.68
8.63
6.64
7.19
8.58
10.71
9.65
9.76
27.66
9.65
9.13
14
27.21
FCF margin%
30.49
33.25
30.94
32.43
30.23
27.52
26.61
29.51
28.54
29.38
5.93
28.54
29.87
78
1.062
FCF / Net incomex
0.938
0.899
0.846
0.874
0.969
0.982
0.975
0.948
1.066
1.090
0.529
0.982
0.959
43
4.72
ROIC%
13.01
15.11
16.03
19.03
18.39
20.35
22.84
21.29
22.34
23.64
11.85
22.34
19.69
25
15.67
Return on equity%
9.44
7.40
5.77
5.73
3.69
1.90
0.40
0.40
3.37
1.38
22.29
1.38
3.53
77
4.29
Return on assets%
18.37
16.22
16.93
14.36
14.23
11.58
11.40
9.39
10.64
11.50
7.82
11.40
12.91
68
0.65
EPS€
0.74
0.77
0.82
0.72
0.62
0.59
0.53
0.46
0.44
0.42
0.69
(7.76%)
(5.78%)
—
27.20
EPS growth%
16.92
14.78
15.50
13.35
14.66
12.01
11.68
10.36
10.14
7.16
20.79
10.36
12.68
30
0.83
Bookvalue per sh€
0.83
0.87
0.78
0.80
0.75
0.66
0.59
0.64
0.69
0.76
1.23
0.23%
(0.64%)
—
1.12
FCF per share€
1.43
1.47
1.49
1.66
1.74
1.76
1.90
1.87
1.81
1.74
0.51
(0.07%)
2.82%
—
0.35
Dividend per sh€
0.30
0.32
0.34
0.33
0.33
0.34
0.34
0.38
0.42
0.44
1.11
5.61%
4.71%
—
26.60
Div yield (avg)%
21.50
20.94
21.53
19.17
21.93
23.84
24.39
22.88
22.33
19.40
13.41
22.88
21.73
35
6.86
Payout ratio%
21.10
20.11
20.79
19.86
20.32
20.96
22.08
23.54
22.45
19.85
18.75
22.08
20.88
26
9.829
Shares (diluted)M
11.54
11.62
11.07
11.06
11.81
12.20
13.81
13.59
14.09
14.28
10.13
3.87%
3.00%
53
4.27
Buyback yield%
16.82
19.60
20.54
21.06
18.54
19.82
17.57
18.72
15.81
15.73
7.39
17.57
18.63
10
0.260
D/E ratiox
1.522
1.439
1.373
1.587
1.750
1.712
1.697
1.716
1.840
1.993
0.770
1.716
1.704
77
5.208
Enterprise value€M
4.133
4.574
4.117
3.720
3.922
3.800
3.958
4.049
4.503
5.018
15.06
5.05%
1.33%
63
9.905
LT debt€M
15.16
14.61
14.12
14.60
14.25
13.83
15.61
14.64
14.28
13.50
8.700
(1.08%)
(1.07%)
52
Revenue
€22.89M
3.77%
1.00×
Cost of revenue
€15.73M
3.81%
1.00×
Operating expenses
€2.254M
3.36%
0.96×