17.73
Revenue€M
12.72
13.60
14.49
15.51
16.04
17.24
17.95
19.08
19.76
20.57
18.70
5.09%
5.65%
94
24.07
Revenue growth%
15.97
13.72
11.63
9.78
11.58
9.20
7.21
10.19
12.17
13.22
21.83
10.19
11.60
33
23.01
Gross margin%
29.40
28.33
28.24
30.08
27.63
30.52
29.77
28.95
29.60
27.71
23.76
29.60
29.18
29
13.27
Operating margin%
12.94
15.84
13.17
11.38
10.65
12.77
11.57
13.23
13.08
16.03
22.74
13.08
13.01
54
13.75
Net margin%
25.00
25.90
28.74
28.14
27.65
26.79
28.10
26.91
26.39
25.41
10.17
26.79
26.85
22
30.61
P/E ratio (avg)x
29.82
30.25
33.53
34.08
33.13
35.24
40.12
44.66
44.13
47.34
6.963
44.13
34.66
9
37.04
EV/EBITx
23.90
24.46
28.78
29.89
31.27
31.22
33.49
40.30
41.25
44.04
21.01
40.30
31.25
8
8.13
FCF yield (avg)%
0.40
0.40
2.25
2.75
2.77
5.46
7.50
9.08
11.38
13.93
6.01
9.08
4.12
53
19.85
FCF margin%
13.29
11.37
11.26
8.70
7.34
4.42
3.51
1.96
3.90
3.85
7.01
3.85
5.88
6
1.165
FCF / Net incomex
2.182
2.266
2.604
2.646
2.745
2.936
3.369
3.325
3.358
3.811
1.145
3.358
2.841
41
13.49
ROIC%
29.93
28.58
30.07
27.29
26.10
24.77
22.81
20.90
19.38
21.51
12.70
21.51
25.44
7
17.60
Return on equity%
4.26
6.02
5.53
7.77
4.97
7.45
9.25
11.44
8.82
9.81
15.38
9.25
7.61
92
6.29
Return on assets%
20.60
22.89
20.56
21.84
23.64
21.84
22.99
23.77
21.47
20.98
6.15
21.84
21.84
15
1.58
EPS€
5.07
5.28
5.35
5.82
6.22
6.63
7.45
7.70
8.47
9.47
1.77
8.78%
5.39%
—
14.53
EPS growth%
11.25
11.32
9.90
12.56
11.27
9.92
12.65
13.94
11.68
12.54
9.73
12.54
11.50
76
1.94
Bookvalue per sh€
1.47
1.31
1.31
1.21
1.29
1.22
1.24
1.17
1.15
1.25
7.20
(0.63%)
(2.13%)
—
3.04
FCF per share€
1.93
1.75
1.64
1.45
1.26
1.07
1.17
1.03
0.98
0.92
1.51
(6.10%)
(8.42%)
—
5.38
Dividend per sh€
2.01
2.25
2.39
2.72
3.14
3.17
3.42
3.45
4.01
4.02
3.97
5.11%
9.03%
—
3.51
Div yield (avg)%
18.66
19.21
18.84
19.14
18.77
18.41
19.97
20.02
17.45
20.18
25.76
19.97
18.99
56
16.23
Payout ratio%
14.14
13.52
16.37
15.25
15.26
14.74
12.56
10.30
12.75
13.70
24.80
12.75
13.92
9
0.841
Shares (diluted)M
1.155
1.227
1.111
1.063
1.107
1.191
1.095
1.049
1.099
1.123
0.870
0.29%
(0.30%)
80
3.41
Buyback yield%
30.75
32.93
33.27
32.29
29.78
27.35
25.70
23.39
20.66
20.82
19.03
23.39
28.57
73
1.738
D/E ratiox
0.781
0.773
0.755
0.823
0.883
0.864
0.905
0.852
0.782
0.852
0.514
0.852
0.837
49
6.500
Enterprise value€M
4.054
4.112
4.350
4.773
5.708
6.266
6.411
7.616
9.006
10.13
10.89
12.15%
9.73%
94
4.478
LT debt€M
16.96
17.65
16.47
15.47
15.95
17.07
17.85
18.22
19.45
19.15
8.769
3.72%
1.07%
22
Revenue
€20.57M
5.65%
1.00×
Cost of revenue
€10.48M
5.56%
0.99×
Operating expenses
€2.990M
5.18%
0.96×
Cash and investments
17.32%
Goodwill & intangibles
14.54%