14.04
Revenue€M
84.13
86.72
86.32
87.96
91.45
93.32
94.37
95.70
97.87
101.3
15.57
2.06%
1.85%
42
6.71
Revenue growth%
12.64
14.88
12.06
14.45
16.34
15.81
18.22
16.54
19.30
21.94
14.22
18.22
16.08
75
13.81
Gross margin%
15.00
15.44
13.31
14.08
14.96
15.52
16.69
16.86
17.33
18.07
9.15
16.86
15.48
58
8.79
Operating margin%
20.81
21.99
21.12
19.65
22.39
20.00
22.08
22.14
24.91
23.85
18.16
22.14
22.03
46
10.93
Net margin%
18.66
20.99
19.29
17.69
15.01
17.47
14.95
14.30
11.38
8.65
9.68
14.30
16.24
49
30.95
P/E ratio (avg)x
37.64
36.71
34.52
30.57
29.34
31.89
31.59
27.65
30.27
26.68
21.53
30.27
31.08
25
12.10
EV/EBITx
12.61
12.36
13.21
11.99
12.72
13.38
13.40
13.50
15.05
14.27
9.180
13.50
13.30
14
14.05
FCF yield (avg)%
4.21
5.52
3.47
4.78
5.99
3.21
1.06
0.40
0.40
3.14
15.02
1.06
3.34
64
23.02
FCF margin%
33.32
34.78
36.79
34.56
37.26
36.00
38.95
40.42
40.22
37.53
5.99
38.95
37.02
94
0.503
FCF / Net incomex
1.637
1.545
1.433
1.333
1.276
1.409
1.294
1.188
1.111
1.203
0.200
1.203
1.314
85
7.32
ROIC%
17.25
17.68
16.69
16.90
15.15
16.24
17.54
15.97
17.51
19.56
12.20
17.51
17.08
71
3.73
Return on equity%
7.36
4.62
2.52
4.13
4.95
2.49
2.20
0.40
1.47
2.60
4.35
2.20
2.56
15
6.87
Return on assets%
23.21
21.30
23.27
23.04
22.17
22.76
23.11
24.26
25.87
26.43
18.40
24.26
23.16
9
1.68
EPS€
0.64
0.67
0.70
0.63
0.63
0.58
0.57
0.61
0.61
0.56
1.80
(2.39%)
(1.49%)
—
6.11
EPS growth%
17.61
19.18
18.97
16.62
16.31
19.03
17.15
14.74
12.27
14.73
8.46
14.74
16.89
64
0.92
Bookvalue per sh€
0.65
0.65
0.70
0.74
0.73
0.82
0.89
0.93
0.98
0.97
0.62
6.00%
4.65%
—
1.16
FCF per share€
1.49
1.33
1.32
1.45
1.31
1.30
1.41
1.48
1.40
1.28
1.13
(0.55%)
(2.70%)
—
1.23
Dividend per sh€
2.70
2.97
3.30
3.90
4.22
4.13
4.24
5.07
5.46
6.33
1.56
8.45%
8.58%
—
21.75
Div yield (avg)%
11.00
12.72
12.90
14.79
13.28
13.09
10.86
10.74
11.25
10.03
21.75
10.86
11.99
65
20.40
Payout ratio%
15.79
13.31
14.26
16.96
16.75
16.12
13.57
12.41
15.31
14.49
5.49
14.49
14.90
22
12.51
Shares (diluted)M
10.19
10.12
9.458
8.475
8.394
7.430
6.498
6.583
5.722
5.398
12.47
(8.45%)
(6.07%)
33
16.94
Buyback yield%
8.19
6.43
7.45
10.29
12.04
9.62
8.21
10.59
9.44
11.56
15.27
9.62
9.53
52
0.435
D/E ratiox
1.490
1.634
1.732
1.846
1.734
1.617
1.643
1.687
1.805
1.805
0.417
1.687
1.709
45
28.61
Enterprise value€M
13.96
15.00
16.17
16.31
17.69
16.79
18.14
18.45
18.07
18.98
43.07
1.43%
4.29%
94
79.48
LT debt€M
74.70
79.31
86.86
93.33
100.3
100.2
105.8
99.58
111.3
126.7
66.79
4.79%
6.34%
69
Revenue
€101.3M
1.85%
1.00×
Cost of revenue
€53.03M
1.90%
1.01×
Operating expenses
€14.57M
2.25%
1.04×
Cash and investments
14.06%