8.648
Revenue€M
31.17
32.37
33.59
35.06
35.58
36.16
37.22
37.83
39.71
40.18
9.282
2.46%
2.90%
62
19.28
Revenue growth%
10.38
12.43
14.08
15.26
14.83
15.43
13.64
11.17
13.45
14.21
13.83
13.64
13.86
30
21.44
Gross margin%
20.65
22.03
24.91
23.70
24.77
27.34
24.65
26.46
27.53
28.43
13.80
27.34
24.84
8
14.87
Operating margin%
24.20
21.29
20.69
18.55
16.29
15.74
12.87
10.84
10.17
12.73
2.15
12.73
16.02
83
25.15
Net margin%
36.50
38.79
36.39
34.42
34.22
36.27
34.04
37.00
37.37
37.78
7.71
37.00
36.44
30
26.46
P/E ratio (avg)x
26.43
24.54
28.17
32.70
37.55
41.74
41.17
44.24
45.39
42.60
22.53
42.60
39.36
85
19.44
EV/EBITx
41.43
41.91
48.77
52.74
61.48
66.70
67.06
68.14
69.06
66.69
10.49
67.06
64.08
82
2.27
FCF yield (avg)%
6.93
5.53
4.48
1.85
0.40
1.35
0.40
0.40
0.78
1.93
27.63
0.78
1.60
8
9.28
FCF margin%
13.74
10.87
9.14
12.13
11.81
8.82
6.21
4.07
3.73
3.23
29.41
4.07
8.98
50
0.281
FCF / Net incomex
0.483
0.467
0.417
0.431
0.384
0.396
0.375
0.330
0.296
0.258
0.619
0.330
0.390
35
4.39
ROIC%
7.68
6.58
4.01
2.94
3.67
2.44
4.19
1.96
2.29
1.97
16.42
2.29
3.31
62
2.79
Return on equity%
23.18
20.46
19.08
19.37
19.47
18.89
21.25
22.08
20.99
23.37
20.70
21.25
20.73
62
21.24
Return on assets%
27.04
24.46
24.06
24.66
25.12
23.11
21.79
22.78
25.18
26.82
22.57
23.11
24.56
93
33.31
EPS€
13.61
14.36
15.14
14.59
14.43
12.54
10.75
10.55
10.58
10.46
34.68
(6.23%)
(3.42%)
—
7.38
EPS growth%
24.94
24.02
21.80
22.41
19.92
18.28
15.95
16.18
14.66
13.45
11.23
15.95
19.10
88
24.66
Bookvalue per sh€
27.72
26.86
27.49
23.77
25.10
24.43
23.71
23.23
21.41
20.14
22.62
(4.30%)
(3.23%)
—
44.80
FCF per share€
37.93
41.07
39.88
39.83
36.38
33.90
34.55
36.40
38.54
37.28
34.18
0.49%
1.05%
—
33.32
Dividend per sh€
63.79
68.93
75.02
82.98
91.85
100.80
108.34
114.38
128.55
133.28
42.92
7.73%
9.31%
—
6.59
Div yield (avg)%
12.47
12.84
11.48
9.55
11.22
12.73
14.95
13.71
12.93
15.67
8.74
13.71
12.79
14
8.00
Payout ratio%
21.24
20.44
20.30
18.44
20.95
19.60
21.45
21.63
23.34
21.05
17.98
21.45
21.00
56
1.330
Shares (diluted)M
1.218
1.314
1.263
1.123
1.029
0.956
0.867
0.822
0.882
0.817
1.297
(4.50%)
(3.55%)
74
16.90
Buyback yield%
21.56
21.65
20.38
17.52
16.53
18.42
20.71
18.77
21.30
19.83
25.92
19.83
20.10
66
0.413
D/E ratiox
0.640
0.720
0.688
0.690
0.764
0.771
0.723
0.747
0.807
0.741
0.241
0.747
0.732
46
34.06
Enterprise value€M
14.21
16.35
17.85
17.38
18.01
18.87
17.78
20.04
22.67
22.71
18.10
4.75%
4.34%
10
34.01
LT debt€M
71.01
74.16
76.04
85.59
81.45
75.89
76.70
79.98
91.08
93.92
32.62
2.89%
4.32%
7
Revenue
€40.18M
2.90%
1.00×
Cost of revenue
€28.13M
2.90%
1.00×
Operating expenses
€4.639M
3.03%
1.01×