48.42
Revenue€M
27.50
29.23
31.34
33.15
35.41
38.79
40.89
43.48
45.78
48.52
52.93
6.50%
6.70%
49
21.87
Revenue growth%
20.56
22.13
22.63
22.66
21.10
24.04
22.54
20.56
19.85
17.13
27.61
20.56
21.62
73
25.42
Gross margin%
5.90
4.75
5.13
6.42
9.32
11.94
11.98
13.85
14.77
12.57
20.66
12.57
10.63
54
11.47
Operating margin%
23.14
25.91
24.65
24.98
25.56
27.90
26.02
28.21
31.01
30.59
10.63
28.21
25.97
22
9.07
Net margin%
20.45
18.74
20.46
18.92
21.45
19.85
19.78
17.61
15.64
12.84
29.93
17.61
19.35
27
31.41
P/E ratio (avg)x
14.27
14.31
14.44
14.87
14.99
15.57
15.89
17.11
18.71
19.76
7.977
17.11
15.28
33
14.27
EV/EBITx
27.49
31.06
32.48
34.88
35.65
34.42
33.46
33.37
34.58
37.86
7.195
34.42
33.94
72
10.95
FCF yield (avg)%
20.75
18.12
17.08
17.71
17.35
17.25
19.59
17.38
16.54
15.91
7.94
17.25
17.37
25
5.57
FCF margin%
13.23
11.79
11.60
11.27
13.78
15.99
17.02
14.06
13.34
15.64
6.31
15.64
13.56
14
1.362
FCF / Net incomex
1.293
1.330
1.460
1.282
1.181
1.210
1.078
1.091
1.174
1.128
1.229
1.128
1.195
74
13.33
ROIC%
8.38
7.37
9.00
9.44
12.17
14.55
13.16
15.53
15.83
15.13
23.79
15.13
12.67
72
21.34
Return on equity%
19.26
21.11
23.78
23.03
25.79
27.92
27.72
24.86
22.56
23.17
29.01
24.86
23.48
9
4.92
Return on assets%
28.87
29.53
30.00
30.15
32.33
34.43
36.65
34.08
32.43
33.81
5.73
34.08
32.38
28
1.41
EPS€
2.18
2.13
2.26
2.15
2.02
1.84
1.71
1.68
1.46
1.60
1.57
(4.58%)
(3.51%)
—
2.95
EPS growth%
9.54
6.87
8.34
9.73
6.92
5.94
5.78
7.32
10.30
12.42
7.64
7.32
7.83
19
1.92
Bookvalue per sh€
3.80
3.60
3.43
3.24
2.94
3.09
3.33
3.15
3.43
3.11
1.41
1.11%
(2.30%)
—
2.32
FCF per share€
4.69
4.90
4.72
4.78
5.12
4.62
4.21
4.48
4.51
4.71
1.25
(1.64%)
(0.33%)
—
6.81
Dividend per sh€
2.85
2.61
2.74
3.08
3.19
3.54
3.25
2.99
3.30
3.26
5.80
0.46%
1.52%
—
21.58
Div yield (avg)%
14.98
15.09
16.83
15.95
14.16
16.57
15.56
17.31
15.39
12.40
14.52
15.56
15.47
66
12.56
Payout ratio%
12.74
11.78
13.08
13.09
15.96
13.23
15.88
14.68
17.59
15.13
28.85
15.13
13.95
80
5.184
Shares (diluted)M
3.861
3.343
3.621
3.871
3.575
3.311
3.522
3.234
3.392
3.289
4.905
(1.65%)
(2.38%)
55
20.88
Buyback yield%
0.96
2.36
2.28
1.79
4.14
6.99
8.82
8.92
8.45
6.45
12.65
8.45
5.29
14
0.834
D/E ratiox
1.609
1.742
1.714
1.879
2.052
2.390
2.701
3.108
3.429
3.948
0.392
3.108
2.221
10
4.144
Enterprise value€M
25.20
26.50
24.84
24.35
25.08
24.87
21.93
20.99
22.67
21.12
32.26
(3.37%)
(2.82%)
65
56.15
LT debt€M
28.63
26.74
28.32
30.42
29.66
31.25
36.17
33.29
38.38
38.19
6.602
5.19%
2.21%
59
Revenue
€48.52M
6.70%
1.00×
Cost of revenue
€25.95M
7.23%
1.05×
Operating expenses
€11.30M
6.01%
0.94×
Goodwill & intangibles
15.43%
Cash and investments
15.14%