10.76
Revenue€M
7.895
8.714
9.659
10.62
11.36
12.64
13.57
15.03
16.70
17.89
11.99
9.51%
9.63%
25
19.76
Revenue growth%
20.51
21.29
23.17
20.98
18.88
17.97
18.34
19.94
22.71
24.35
15.87
19.94
20.74
37
26.37
Gross margin%
29.58
29.67
30.74
28.62
31.23
31.82
34.15
36.14
35.43
34.10
11.18
34.15
31.53
42
18.65
Operating margin%
5.21
7.85
5.17
5.60
8.48
7.53
10.21
12.76
14.14
12.40
19.87
12.40
8.16
26
13.58
Net margin%
20.49
22.42
19.67
18.96
21.08
22.13
24.93
23.73
21.09
21.01
17.09
22.13
21.08
82
34.75
P/E ratio (avg)x
16.66
16.27
18.02
18.91
18.22
18.48
20.77
21.50
22.46
24.05
22.98
21.50
18.70
92
23.57
EV/EBITx
10.39
10.86
11.29
10.81
10.67
10.87
11.32
13.14
12.60
12.51
36.85
12.51
11.08
55
28.72
FCF yield (avg)%
9.24
11.78
9.38
11.13
11.91
13.00
13.06
15.48
17.05
18.11
25.90
15.48
12.45
92
24.67
FCF margin%
21.34
19.48
21.14
20.93
19.11
22.09
24.99
23.53
23.51
23.57
14.42
23.53
21.71
12
0.908
FCF / Net incomex
1.044
1.029
0.970
0.976
1.046
1.075
1.055
1.187
1.183
1.292
0.122
1.183
1.050
73
2.35
ROIC%
20.33
20.61
18.35
18.19
16.55
16.65
14.79
17.10
18.62
16.85
6.61
16.85
17.65
25
28.88
Return on equity%
25.70
26.08
25.16
27.92
27.81
28.34
26.99
28.06
28.66
28.93
17.99
28.34
27.86
38
25.46
Return on assets%
39.01
36.56
35.26
37.64
35.02
33.07
32.17
34.17
37.04
35.75
16.17
34.17
35.51
84
1.08
EPS€
0.35
0.33
0.30
0.32
0.30
0.31
0.28
0.28
0.28
0.30
1.11
0.09%
(2.69%)
—
14.41
EPS growth%
1.49
0.40
3.36
4.00
1.14
0.40
0.40
0.40
0.40
2.76
27.64
0.40
0.77
50
1.42
Bookvalue per sh€
0.83
0.72
0.73
0.69
0.65
0.68
0.65
0.60
0.63
0.64
1.33
(0.51%)
(2.41%)
—
0.44
FCF per share€
1.94
2.10
2.46
2.86
2.85
2.99
3.56
3.43
3.92
4.56
1.00
9.86%
9.11%
—
0.23
Dividend per sh€
1.53
1.80
1.78
1.80
1.76
1.93
2.04
2.35
2.36
2.42
0.70
6.61%
6.22%
—
16.88
Div yield (avg)%
28.22
28.35
26.08
27.74
24.82
24.88
25.23
23.69
22.92
22.11
7.94
23.69
25.05
66
3.82
Payout ratio%
6.06
4.04
5.68
5.33
7.74
4.91
2.98
3.52
2.92
0.40
2.05
2.98
4.47
59
15.23
Shares (diluted)M
13.70
13.89
12.60
12.25
11.45
10.48
9.631
9.881
8.532
7.585
14.49
(7.91%)
(5.33%)
40
28.10
Buyback yield%
11.51
14.50
15.03
16.65
17.06
15.92
13.61
11.64
10.59
8.78
7.07
11.64
14.06
29
1.394
D/E ratiox
1.594
1.767
1.732
1.727
2.009
2.305
2.619
2.720
2.573
2.574
0.507
2.574
2.157
57
5.937
Enterprise value€M
23.98
26.71
28.63
29.52
30.18
28.76
26.90
29.63
31.39
34.85
8.958
2.92%
4.91%
49
18.17
LT debt€M
16.37
15.42
15.04
15.09
13.35
12.04
11.83
10.72
10.26
10.99
15.74
(3.82%)
(5.00%)
74
Revenue
€17.89M
9.63%
1.00×
Cost of revenue
€10.77M
9.65%
1.00×
Operating expenses
€3.399M
9.59%
1.00×
Goodwill & intangibles
23.10%
Property and equipment
15.04%