30.77
Revenue€M
28.93
30.72
32.50
34.77
36.68
39.23
40.99
43.47
46.42
48.59
32.37
5.78%
5.99%
10
10.03
Revenue growth%
0.40
1.12
0.40
0.40
2.08
4.43
3.39
2.27
1.23
2.84
7.13
2.84
1.66
36
4.89
Gross margin%
10.29
8.43
6.08
7.79
8.30
8.13
7.71
5.54
3.33
3.75
3.47
5.54
7.75
82
25.78
Operating margin%
16.97
17.62
17.43
19.32
17.95
17.76
16.16
14.10
16.38
14.31
19.06
16.16
17.20
65
19.56
Net margin%
25.75
24.16
21.54
22.47
24.91
23.70
24.19
26.30
25.64
22.89
16.48
24.19
24.17
9
26.18
P/E ratio (avg)x
30.35
34.98
37.44
42.60
47.49
53.93
57.42
63.37
72.41
85.45
31.97
63.37
50.71
47
37.54
EV/EBITx
9.576
10.69
11.03
10.78
11.83
12.49
14.18
13.85
14.32
14.52
23.97
14.18
12.16
42
23.87
FCF yield (avg)%
22.35
22.12
24.83
27.40
24.63
22.67
20.91
23.56
21.32
20.78
20.27
21.32
22.51
14
8.93
FCF margin%
23.66
23.07
24.30
22.60
20.00
22.31
21.00
20.74
21.90
22.44
7.51
21.90
22.38
45
0.199
FCF / Net incomex
1.821
1.981
2.102
2.139
2.008
2.080
1.896
1.795
1.943
1.756
0.655
1.896
1.962
31
7.01
ROIC%
30.78
30.95
31.95
34.60
35.66
35.07
34.68
31.88
32.35
31.08
29.22
32.35
32.15
10
15.16
Return on equity%
5.01
4.86
3.76
2.46
3.67
5.46
7.57
9.57
8.12
8.97
5.35
8.12
5.24
43
20.40
Return on assets%
14.04
14.90
12.43
12.16
9.31
6.59
9.40
9.25
6.67
4.82
22.74
6.67
9.35
12
0.65
EPS€
0.92
1.06
1.04
1.23
1.19
1.32
1.55
1.60
1.90
1.97
0.72
10.66%
7.90%
—
14.41
EPS growth%
4.70
4.63
4.14
6.02
6.47
4.77
2.08
0.40
0.52
0.40
8.38
0.52
4.39
7
0.63
Bookvalue per sh€
1.29
1.34
1.42
1.45
1.36
1.36
1.35
1.35
1.43
1.60
0.64
3.21%
3.20%
—
0.59
FCF per share€
0.44
0.51
0.52
0.57
0.64
0.71
0.74
0.73
0.79
0.82
0.64
5.25%
6.25%
—
0.30
Dividend per sh€
0.56
0.58
0.58
0.65
0.75
0.77
0.84
0.87
1.03
1.15
0.71
8.87%
7.28%
—
24.62
Div yield (avg)%
17.45
15.13
17.05
16.93
17.38
18.87
21.82
21.84
23.49
25.69
2.24
21.84
18.16
27
13.09
Payout ratio%
17.54
17.29
14.92
13.61
11.93
13.69
16.25
13.76
13.04
12.11
4.39
13.69
13.73
11
25.13
Shares (diluted)M
23.01
22.57
23.40
20.84
20.81
20.63
20.57
21.22
20.32
22.46
23.86
1.53%
(0.92%)
89
10.37
Buyback yield%
6.76
4.99
4.48
6.82
9.22
7.56
5.83
3.23
1.87
4.09
21.81
4.09
5.41
59
0.140
D/E ratiox
1.465
1.394
1.411
1.476
1.616
1.638
1.784
1.799
1.623
1.567
1.055
1.638
1.592
80
3.627
Enterprise value€M
23.29
23.29
23.30
24.25
23.97
21.26
22.74
20.98
19.70
21.63
20.65
(2.04%)
(1.92%)
66
2.395
LT debt€M
27.56
30.74
32.52
31.60
35.14
34.14
34.56
32.79
38.01
37.14
16.96
1.11%
3.10%
61
Revenue
€48.59M
5.99%
1.00×
Cost of revenue
€26.27M
5.85%
0.99×
Operating expenses
€11.49M
5.80%
0.98×