17.39
Revenue€M
21.01
21.68
23.12
24.30
25.42
26.52
27.69
28.81
30.75
32.08
18.04
4.77%
4.74%
39
24.34
Revenue growth%
16.20
16.58
15.26
13.55
15.42
14.87
15.29
14.49
11.62
13.71
22.22
14.49
15.07
5
24.29
Gross margin%
22.03
21.03
19.52
21.00
22.11
21.04
20.48
22.05
23.14
20.61
14.34
21.04
21.04
75
15.56
Operating margin%
19.05
19.86
21.77
19.25
20.84
19.86
17.33
16.33
18.86
16.46
22.09
17.33
19.15
16
17.53
Net margin%
7.85
6.24
4.48
5.10
2.14
0.40
0.40
0.40
0.40
0.83
11.04
0.40
1.49
83
13.56
P/E ratio (avg)x
22.78
24.71
24.92
24.99
28.23
31.53
33.38
34.42
38.52
40.36
32.70
34.42
29.88
62
29.82
EV/EBITx
34.93
39.34
39.60
41.81
39.94
39.00
35.40
36.66
41.89
40.61
33.27
39.00
39.47
6
5.87
FCF yield (avg)%
9.45
10.69
10.47
12.36
12.15
9.62
12.49
10.99
9.37
7.04
6.49
9.62
10.58
5
24.27
FCF margin%
1.58
3.56
1.95
3.08
1.02
0.40
3.08
1.88
2.72
4.74
21.61
2.72
2.33
25
0.447
FCF / Net incomex
0.441
0.475
0.459
0.412
0.452
0.496
0.443
0.428
0.391
0.416
0.792
0.428
0.442
13
22.17
ROIC%
14.23
12.01
13.43
16.40
18.27
15.33
15.05
17.28
17.20
19.04
22.95
17.20
15.86
76
29.68
Return on equity%
1.97
4.91
7.16
4.76
4.15
6.80
4.60
7.28
8.78
10.52
29.03
7.28
5.85
72
21.71
Return on assets%
10.71
9.36
9.86
10.92
12.14
13.73
13.20
15.68
15.73
16.78
11.08
15.68
12.67
78
0.38
EPS€
1.12
1.23
1.28
1.25
1.25
1.28
1.26
1.42
1.55
1.69
0.41
6.19%
4.43%
—
5.48
EPS growth%
9.78
8.56
5.63
2.84
0.40
0.40
1.49
0.40
1.66
3.49
3.53
1.49
2.25
33
0.20
Bookvalue per sh€
0.71
0.65
0.62
0.57
0.58
0.56
0.57
0.61
0.57
0.60
0.33
0.58%
(1.56%)
—
0.95
FCF per share€
0.41
0.36
0.34
0.32
0.34
0.34
0.35
0.30
0.32
0.33
0.67
(0.57%)
(1.03%)
—
0.79
Dividend per sh€
0.97
0.98
1.12
1.22
1.48
1.76
1.81
2.04
2.30
2.68
1.01
12.65%
11.05%
—
19.25
Div yield (avg)%
33.08
33.96
34.33
36.84
37.16
36.04
37.46
35.79
35.88
38.39
10.52
36.04
35.96
86
19.01
Payout ratio%
25.31
22.88
23.83
24.97
27.01
25.28
24.92
27.32
30.03
27.54
21.55
27.32
25.30
57
15.83
Shares (diluted)M
21.16
20.36
18.08
18.25
18.64
17.15
17.99
16.76
17.55
18.49
15.31
(0.16%)
(0.33%)
29
27.48
Buyback yield%
23.55
24.97
26.58
23.80
23.01
22.60
21.79
21.95
24.06
25.46
15.61
22.60
23.68
69
1.457
D/E ratiox
1.780
1.761
1.721
1.849
1.756
1.756
1.674
1.747
1.795
1.653
1.439
1.747
1.756
57
21.91
Enterprise value€M
13.18
13.82
16.13
17.01
18.81
18.03
19.61
22.36
25.74
25.82
3.780
6.54%
7.34%
90
9.562
LT debt€M
8.957
9.153
8.982
8.875
9.956
11.51
12.88
12.38
13.07
14.04
20.07
7.12%
4.50%
77
Revenue
€32.08M
4.74%
1.00×
Cost of revenue
€17.23M
4.76%
1.00×
Operating expenses
€5.655M
4.14%
0.94×
Goodwill & intangibles
19.25%