20.63
Revenue€M
18.28
18.57
19.22
19.92
20.50
21.78
22.15
22.73
23.19
23.81
22.11
3.04%
3.05%
72
11.64
Revenue growth%
23.56
21.11
21.99
23.23
20.47
21.48
23.36
21.20
18.57
19.49
27.19
21.20
21.34
57
11.07
Gross margin%
9.38
11.61
11.54
12.51
12.40
9.63
7.49
4.75
4.25
2.12
13.78
4.75
9.50
58
24.80
Operating margin%
24.47
24.27
25.76
26.16
27.26
24.43
26.11
24.84
24.04
26.44
25.82
24.84
25.30
46
4.06
Net margin%
14.84
17.24
16.49
18.75
17.74
18.89
20.61
20.23
21.97
22.55
18.53
20.61
18.82
15
6.488
P/E ratio (avg)x
19.18
18.79
19.69
21.93
23.82
22.74
24.75
27.73
30.04
32.82
25.98
27.73
23.28
60
9.824
EV/EBITx
5.169
4.921
4.991
4.759
5.007
4.927
4.328
3.869
3.805
3.925
31.71
3.925
4.840
15
26.89
FCF yield (avg)%
27.51
25.59
27.07
25.52
26.63
26.90
28.49
27.38
27.39
28.63
3.66
27.39
27.22
32
7.92
FCF margin%
5.73
5.28
5.01
2.32
0.82
0.40
0.40
1.93
1.76
1.06
8.28
1.06
1.85
53
0.304
FCF / Net incomex
1.165
1.227
1.288
1.295
1.361
1.629
1.765
1.810
1.840
2.201
0.145
1.810
1.495
51
27.69
ROIC%
31.60
31.99
30.61
32.00
33.78
33.06
34.05
36.07
37.12
39.90
23.58
36.07
33.42
79
25.67
Return on equity%
31.55
29.95
29.68
30.77
32.81
32.58
33.08
31.70
31.43
33.90
12.02
32.58
31.62
16
21.20
Return on assets%
18.29
18.72
20.40
22.78
21.70
24.31
24.40
21.55
21.76
20.14
2.32
21.76
21.63
47
0.43
EPS€
0.32
0.32
0.28
0.25
0.23
0.23
0.24
0.22
0.21
0.22
0.48
(0.65%)
(3.91%)
—
16.61
EPS growth%
29.62
28.63
28.95
30.83
28.22
28.63
26.84
25.05
26.20
23.46
10.60
26.20
28.43
38
1.46
Bookvalue per sh€
0.43
0.40
0.42
0.45
0.49
0.53
0.49
0.42
0.39
0.43
0.57
(2.43%)
0.78%
—
1.07
FCF per share€
0.52
0.57
0.58
0.58
0.57
0.59
0.56
0.50
0.49
0.49
1.06
(3.10%)
(0.26%)
—
0.38
Dividend per sh€
0.31
0.30
0.29
0.28
0.30
0.33
0.32
0.31
0.30
0.31
1.35
0.63%
(1.25%)
—
6.20
Div yield (avg)%
11.50
13.12
10.83
7.95
5.47
4.47
5.31
4.41
1.56
0.40
27.95
4.41
5.39
21
11.04
Payout ratio%
21.94
23.60
26.51
25.97
25.22
22.95
21.65
23.73
21.59
22.94
17.12
22.94
23.27
70
7.299
Shares (diluted)M
5.111
5.524
5.318
5.006
5.157
5.538
5.967
5.934
6.241
6.551
7.654
4.90%
2.41%
53
10.67
Buyback yield%
14.76
12.54
11.55
10.15
8.19
10.04
7.36
4.41
4.86
3.33
17.98
4.86
9.11
46
0.200
D/E ratiox
1.254
1.420
1.402
1.634
1.803
1.779
1.725
1.765
1.990
2.178
0.479
1.779
1.745
80
22.53
Enterprise value€M
20.62
19.79
17.66
17.82
19.05
18.44
20.54
18.18
18.09
18.80
11.48
(0.27%)
(1.13%)
46
8.328
LT debt€M
9.112
8.195
8.715
8.739
8.987
8.833
8.224
7.268
6.579
7.052
14.83
(4.73%)
(3.77%)
86
Revenue
€23.81M
3.05%
1.00×
Cost of revenue
€13.72M
2.91%
0.99×
Operating expenses
€5.025M
3.46%
1.04×
Cash and investments
14.66%
Goodwill & intangibles
14.26%