24.98
Revenue€M
29.23
29.97
30.96
30.77
31.54
32.60
32.98
33.40
34.40
34.88
27.12
2.03%
1.98%
82
28.66
Revenue growth%
28.74
26.84
28.83
27.35
27.36
27.02
25.08
22.37
22.70
23.47
7.24
23.47
26.93
46
22.64
Gross margin%
20.52
19.60
21.33
20.74
19.65
18.58
17.10
15.86
13.38
10.54
11.83
15.86
19.09
36
22.91
Operating margin%
17.34
20.29
20.92
22.19
24.54
21.98
20.26
20.15
17.72
19.10
22.98
20.15
20.28
54
20.65
Net margin%
20.05
22.00
22.68
24.02
24.84
24.74
24.72
25.18
26.60
26.15
20.36
25.18
24.73
52
35.62
P/E ratio (avg)x
9.355
10.23
11.57
10.89
10.81
11.35
12.86
13.32
14.80
14.16
17.43
13.32
11.46
65
26.03
EV/EBITx
27.02
31.40
30.60
31.08
35.83
38.82
45.34
48.54
56.15
63.29
24.49
48.54
37.33
42
19.14
FCF yield (avg)%
13.05
14.94
15.56
17.37
20.11
20.62
21.39
23.46
25.95
26.62
8.41
23.46
20.37
92
22.39
FCF margin%
3.64
3.91
3.55
1.72
0.40
0.54
3.04
4.71
5.70
3.29
3.12
3.29
3.42
23
0.726
FCF / Net incomex
0.535
0.586
0.586
0.640
0.610
0.596
0.632
0.603
0.634
0.643
0.799
0.632
0.607
17
19.92
ROIC%
19.54
18.14
17.17
15.13
15.14
12.90
15.39
16.56
17.56
17.29
6.07
16.56
16.86
48
27.45
Return on equity%
12.39
13.33
12.13
11.16
13.19
14.43
11.90
14.56
14.40
12.44
5.95
14.40
12.81
77
17.40
Return on assets%
6.79
7.56
6.38
5.04
5.63
4.84
2.05
4.87
7.12
9.28
23.28
4.87
6.00
50
1.73
EPS€
2.14
2.03
1.96
2.08
2.02
1.84
1.56
1.63
1.61
1.66
1.78
(3.87%)
(3.70%)
—
14.14
EPS growth%
8.55
8.83
11.45
13.24
10.37
11.03
13.87
15.36
15.53
12.70
12.43
13.87
12.08
33
0.44
Bookvalue per sh€
0.65
0.59
0.59
0.56
0.51
0.53
0.54
0.56
0.55
0.60
2.97
3.21%
(0.06%)
—
2.03
FCF per share€
0.77
0.79
0.77
0.80
0.75
0.81
0.79
0.82
0.87
0.92
1.71
4.14%
2.79%
—
3.16
Dividend per sh€
1.79
1.93
1.98
2.22
2.19
2.11
2.30
2.25
2.37
2.59
0.79
3.47%
2.84%
—
25.07
Div yield (avg)%
12.23
11.61
13.71
14.92
17.63
19.35
18.67
15.74
17.14
19.20
4.17
18.67
16.44
10
5.40
Payout ratio%
17.97
14.98
15.60
16.60
15.13
14.94
13.73
14.74
17.46
15.91
28.67
14.94
15.37
72
10.47
Shares (diluted)M
10.64
11.03
10.81
10.53
9.794
11.19
12.80
13.21
13.11
13.69
10.75
6.93%
3.05%
68
25.79
Buyback yield%
18.31
21.05
20.01
19.89
19.57
20.81
19.22
19.21
18.32
16.42
11.32
19.21
19.39
76
0.438
D/E ratiox
1.508
1.403
1.450
1.450
1.508
1.456
1.316
1.273
1.402
1.311
1.780
1.316
1.427
45
23.37
Enterprise value€M
17.47
19.12
21.68
23.93
26.05
25.88
27.04
29.24
30.89
32.16
26.95
4.30%
6.08%
53
20.29
LT debt€M
10.87
9.432
8.832
9.012
8.327
7.614
7.537
7.821
7.238
7.581
6.182
(1.86%)
(4.68%)
83
Revenue
€34.88M
1.98%
1.00×
Cost of revenue
€22.99M
2.01%
1.00×
Operating expenses
€5.573M
1.85%
0.99×
Cash and investments
13.93%