59.42
Revenue€M
65.34
67.00
69.17
72.53
76.41
76.83
78.88
80.42
83.04
86.80
62.37
2.58%
3.33%
53
6.29
Revenue growth%
18.35
20.58
22.92
22.28
23.66
22.18
22.38
22.39
21.14
22.52
16.29
22.38
22.33
73
29.79
Gross margin%
25.21
24.95
22.93
25.62
24.79
24.70
22.79
25.62
24.25
26.13
3.18
24.70
24.87
14
12.77
Operating margin%
16.82
15.97
15.75
13.76
12.46
11.84
14.01
12.05
12.90
11.78
9.93
12.05
13.33
68
22.67
Net margin%
33.48
35.66
33.53
31.78
32.63
34.72
35.43
32.67
32.18
34.29
27.61
34.29
33.50
13
37.62
P/E ratio (avg)x
9.722
10.60
10.31
10.89
10.84
11.15
10.65
10.38
11.37
10.88
21.38
10.88
10.75
90
11.67
EV/EBITx
14.43
15.29
15.62
15.45
15.00
15.88
16.07
16.66
18.29
20.57
8.374
16.66
15.75
30
16.57
FCF yield (avg)%
26.21
24.82
23.14
24.63
27.39
24.64
21.88
21.98
19.58
22.47
14.41
21.98
23.89
35
23.27
FCF margin%
16.15
16.92
15.07
15.10
16.41
17.07
17.41
17.33
18.87
16.83
8.55
17.33
16.88
73
1.355
FCF / Net incomex
0.365
0.322
0.333
0.335
0.349
0.320
0.287
0.272
0.281
0.244
0.626
0.281
0.321
34
18.49
ROIC%
30.76
31.47
30.34
32.80
33.19
33.15
31.89
33.62
33.12
33.89
10.20
33.15
32.96
76
8.28
Return on equity%
1.20
0.40
0.40
1.38
2.11
3.96
1.16
0.40
0.40
0.40
9.97
0.40
0.78
33
11.31
Return on assets%
32.14
29.58
26.95
24.03
24.49
24.32
26.86
24.04
25.58
26.77
29.72
25.58
26.18
66
1.43
EPS€
0.94
1.07
1.10
1.13
1.27
1.43
1.61
1.84
1.91
2.14
1.59
11.01%
9.17%
—
2.30
EPS growth%
21.88
19.48
20.73
23.19
22.63
24.01
24.19
23.07
21.84
22.75
5.86
23.07
22.69
77
1.99
Bookvalue per sh€
1.68
1.60
1.64
1.71
1.87
1.86
1.98
1.93
1.96
1.86
0.41
(0.11%)
1.15%
—
0.79
FCF per share€
0.57
0.51
0.51
0.45
0.39
0.40
0.37
0.33
0.35
0.32
1.80
(3.63%)
(6.42%)
—
1.18
Dividend per sh€
2.50
2.65
2.81
3.06
2.97
3.35
3.83
3.90
3.83
4.48
1.35
8.54%
5.94%
—
25.71
Div yield (avg)%
21.74
22.07
23.79
24.09
23.24
25.41
25.10
25.18
27.02
28.23
23.98
25.41
24.59
49
29.49
Payout ratio%
7.60
6.51
3.64
4.15
4.31
4.35
6.80
9.35
9.21
9.97
23.66
9.21
6.65
32
18.78
Shares (diluted)M
23.39
21.80
23.37
26.20
27.87
29.49
31.49
32.92
30.43
28.96
18.57
0.77%
1.86%
16
12.93
Buyback yield%
6.43
6.27
5.87
5.44
4.00
1.81
0.41
0.40
0.40
2.39
22.18
0.41
3.19
61
1.242
D/E ratiox
1.160
1.325
1.329
1.207
1.355
1.366
1.544
1.642
1.587
1.464
1.789
1.544
1.360
89
74.08
Enterprise value€M
32.96
35.67
42.22
40.67
41.56
46.92
45.50
45.47
54.04
60.81
25.02
7.91%
8.12%
35
34.01
LT debt€M
27.17
30.28
29.71
33.22
37.30
40.22
42.87
49.17
48.00
50.58
31.00
6.28%
7.40%
29
Revenue
€86.80M
3.33%
1.00×
Cost of revenue
€60.76M
3.33%
1.00×
Operating expenses
€13.35M
3.22%
0.99×
Cash and investments
17.25%