13.34
Revenue€M
28.44
30.64
32.73
34.11
36.81
39.69
41.02
43.27
46.01
48.77
14.37
5.79%
6.32%
93
20.99
Revenue growth%
8.34
6.45
9.18
8.85
6.05
5.80
6.05
8.47
10.15
11.57
25.67
8.47
8.41
95
24.98
Gross margin%
11.01
11.23
9.20
7.60
6.77
9.32
11.91
12.18
13.36
12.14
10.02
12.14
11.12
27
17.46
Operating margin%
32.18
33.76
31.35
29.03
30.47
28.39
25.72
26.07
28.65
28.11
5.60
28.11
28.84
46
27.76
Net margin%
26.52
24.49
25.71
28.64
30.91
30.80
27.90
26.00
24.00
21.24
21.74
26.00
26.26
10
30.51
P/E ratio (avg)x
39.35
40.74
46.20
44.07
41.42
40.73
43.92
44.23
41.18
40.43
24.12
41.18
41.30
65
15.03
EV/EBITx
60.26
71.40
84.29
89.46
104.9
124.6
131.8
145.4
153.7
174.0
33.99
145.4
114.7
61
10.69
FCF yield (avg)%
5.06
5.34
7.29
4.99
6.92
8.90
6.18
5.96
3.47
5.15
15.70
5.96
5.65
61
4.25
FCF margin%
17.04
18.65
18.74
17.09
15.77
15.23
16.79
15.14
16.43
16.79
29.01
16.43
16.79
62
0.518
FCF / Net incomex
0.682
0.757
0.808
0.828
0.933
0.847
0.757
0.713
0.789
0.752
1.706
0.757
0.773
14
5.91
ROIC%
8.60
9.07
8.15
6.27
4.90
4.29
5.08
3.74
4.24
4.11
8.81
4.24
4.99
27
4.28
Return on equity%
9.57
11.64
9.00
7.41
5.36
6.83
4.86
2.51
0.40
1.44
29.37
2.51
6.09
36
22.87
Return on assets%
26.67
27.77
26.42
29.26
29.07
26.24
24.43
25.01
25.58
24.70
19.27
25.01
26.33
40
1.58
EPS€
2.11
1.97
2.18
2.29
2.32
2.32
2.30
2.21
2.03
2.21
1.72
(0.92%)
0.26%
—
27.46
EPS growth%
30.54
31.66
31.73
33.30
33.21
30.98
33.39
34.62
32.14
31.72
24.83
32.14
31.94
56
0.71
Bookvalue per sh€
0.31
0.33
0.34
0.33
0.35
0.35
0.35
0.33
0.36
0.40
1.66
2.70%
3.67%
—
1.95
FCF per share€
2.21
2.32
2.39
2.37
2.51
2.60
2.93
3.47
3.59
3.56
1.83
7.20%
5.78%
—
1.30
Dividend per sh€
1.36
1.44
1.34
1.23
1.21
1.30
1.29
1.45
1.51
1.48
2.00
4.10%
1.46%
—
6.19
Div yield (avg)%
11.79
11.82
10.22
11.00
12.85
15.02
16.08
14.18
15.56
14.94
20.68
15.02
13.52
55
15.27
Payout ratio%
11.49
9.31
11.30
11.17
12.48
13.37
13.68
13.76
11.09
13.05
27.17
13.37
11.99
84
9.497
Shares (diluted)M
9.567
9.773
10.20
9.022
8.770
9.396
8.286
7.521
6.976
6.244
9.497
(6.57%)
(3.77%)
8
14.85
Buyback yield%
31.52
29.67
30.33
28.05
25.24
25.33
27.88
27.12
27.15
24.86
3.87
27.12
27.51
80
1.378
D/E ratiox
1.540
1.556
1.593
1.838
2.039
1.960
2.242
2.641
2.792
2.700
1.693
2.641
2.000
47
16.21
Enterprise value€M
22.23
22.21
23.53
22.56
21.89
22.96
23.36
23.02
19.70
18.63
26.99
(3.17%)
(1.13%)
94
37.04
LT debt€M
39.98
36.69
33.60
31.72
33.36
35.63
38.52
40.45
43.67
43.22
30.10
5.32%
1.53%
37
Revenue
€48.77M
6.32%
1.00×
Cost of revenue
€30.18M
6.19%
0.99×
Operating expenses
€4.653M
6.36%
1.00×
Goodwill & intangibles
19.59%