3.256
Revenue€M
15.65
16.48
16.94
17.17
17.47
18.42
18.74
19.25
19.76
20.25
3.360
2.99%
2.76%
88
2.05
Revenue growth%
12.16
11.89
9.53
12.18
10.13
12.17
13.19
10.45
9.61
6.81
28.50
10.45
11.17
43
22.28
Gross margin%
21.16
18.49
15.51
14.18
14.65
12.12
10.21
10.21
7.74
8.67
19.95
10.21
13.15
67
4.47
Operating margin%
17.24
15.87
16.38
13.47
10.62
10.11
8.80
8.80
11.61
13.29
13.26
10.11
12.45
94
6.73
Net margin%
30.17
33.03
34.71
32.07
34.37
31.68
31.66
33.73
35.47
35.11
17.97
33.73
33.38
71
16.68
P/E ratio (avg)x
36.98
41.99
41.15
39.94
39.41
44.33
45.86
51.39
56.63
54.77
8.220
51.39
43.16
29
20.96
EV/EBITx
9.310
10.21
9.929
10.78
11.33
10.93
11.40
11.21
11.69
11.02
10.55
11.21
10.97
33
4.96
FCF yield (avg)%
10.87
8.64
6.81
7.23
5.70
5.99
4.18
3.77
5.00
2.60
13.13
4.18
5.85
10
8.16
FCF margin%
19.06
21.76
22.54
20.89
19.61
22.55
23.53
24.96
24.64
23.40
19.57
23.53
22.54
70
1.473
FCF / Net incomex
0.185
0.191
0.181
0.175
0.175
0.185
0.206
0.221
0.196
0.213
1.573
0.206
0.188
48
6.71
ROIC%
2.04
3.71
0.76
0.43
0.40
0.40
0.40
0.86
3.71
1.63
27.72
0.86
0.81
92
18.51
Return on equity%
22.32
22.47
21.00
20.94
20.90
18.11
18.64
20.29
22.28
23.77
5.96
20.29
20.97
28
23.54
Return on assets%
11.35
9.90
7.96
8.16
5.44
5.22
6.89
7.20
9.53
10.67
6.37
7.20
8.06
67
1.62
EPS€
2.49
2.42
2.28
2.32
2.56
2.68
2.80
2.96
3.32
3.34
1.66
5.47%
3.40%
—
7.72
EPS growth%
32.55
30.92
28.17
28.13
27.36
29.31
27.64
29.80
29.21
30.60
2.27
29.31
29.26
58
1.63
Bookvalue per sh€
5.92
5.47
5.98
6.50
7.49
7.44
7.20
7.59
7.71
8.80
0.90
3.30%
5.11%
—
4.77
FCF per share€
6.28
6.99
7.44
7.28
7.71
7.14
8.04
8.86
8.06
8.82
3.38
2.73%
3.87%
—
5.44
Dividend per sh€
3.79
3.81
3.93
3.81
3.85
3.90
3.83
3.93
4.40
4.32
3.94
2.33%
2.57%
—
17.69
Div yield (avg)%
0.40
2.25
0.40
2.50
2.40
0.40
0.58
0.40
0.40
2.46
8.73
0.40
0.49
9
19.48
Payout ratio%
10.40
10.29
12.60
10.68
10.17
10.65
12.13
13.91
12.66
14.72
10.69
12.66
11.40
41
3.072
Shares (diluted)M
4.217
4.260
4.331
4.518
4.946
5.132
5.558
6.289
7.194
7.088
3.120
7.46%
5.27%
75
15.82
Buyback yield%
4.42
2.66
3.72
5.61
8.18
6.19
3.20
4.53
2.26
0.88
18.67
3.20
4.07
85
0.972
D/E ratiox
0.538
0.539
0.613
0.571
0.568
0.638
0.684
0.691
0.674
0.752
1.368
0.684
0.625
78
0.853
Enterprise value€M
3.798
4.062
4.294
4.330
4.200
4.046
4.792
4.673
4.895
4.949
15.28
3.34%
3.26%
72
8.534
LT debt€M
1.351
1.476
1.740
2.055
2.129
2.469
2.570
2.509
2.969
3.031
18.93
7.33%
8.30%
49
Revenue
€20.25M
2.76%
1.00×
Cost of revenue
€14.18M
2.76%
1.00×
Operating expenses
€4.443M
3.34%
1.06×
Property and equipment
19.71%
Spread over hurdle
(4.90%)