11.32
Revenue€M
11.72
12.28
12.71
13.18
13.33
13.85
14.58
14.79
15.18
15.29
11.96
2.78%
3.23%
14
22.17
Revenue growth%
4.45
3.28
2.71
2.93
2.55
0.40
1.79
4.76
5.62
4.29
8.70
4.29
3.10
21
18.65
Gross margin%
18.35
15.89
18.46
17.61
15.85
16.62
18.95
17.58
19.99
21.80
25.63
18.95
17.98
56
12.27
Operating margin%
14.95
17.67
18.90
21.01
22.65
20.22
22.28
22.35
24.08
23.98
22.21
22.35
21.65
44
28.36
Net margin%
0.40
1.86
4.28
6.19
6.73
5.03
5.86
5.71
3.40
0.78
24.25
5.03
4.66
22
31.81
P/E ratio (avg)x
38.91
39.00
39.31
40.53
44.16
46.71
44.98
47.88
41.91
39.26
19.03
44.98
41.22
10
33.90
EV/EBITx
30.17
30.87
29.25
31.61
31.59
31.63
29.95
30.48
31.49
35.85
15.76
31.49
31.18
31
21.49
FCF yield (avg)%
13.53
12.89
13.82
14.43
13.60
11.18
11.82
9.44
12.04
11.09
29.80
11.18
12.46
20
6.90
FCF margin%
16.69
17.47
16.31
18.47
18.09
16.48
16.35
18.79
20.02
22.72
16.26
18.79
17.78
9
1.018
FCF / Net incomex
1.164
1.122
1.074
1.076
1.011
0.935
1.018
1.022
0.989
0.957
0.234
0.989
1.020
32
22.53
ROIC%
25.42
27.99
30.68
28.95
27.79
26.67
25.77
28.53
31.02
32.77
18.80
28.53
28.26
72
12.04
Return on equity%
25.30
27.57
28.03
30.31
30.88
29.46
30.59
27.65
28.97
31.59
25.26
29.46
29.22
67
17.79
Return on assets%
25.94
25.42
26.69
26.13
25.89
25.71
25.17
26.07
24.96
26.31
19.16
25.71
25.91
88
0.55
EPS€
0.27
0.31
0.34
0.38
0.36
0.40
0.43
0.48
0.49
0.54
0.58
8.22%
8.73%
—
20.13
EPS growth%
10.20
8.56
10.21
9.47
11.00
11.87
14.34
16.61
18.70
20.74
15.36
16.61
11.44
85
0.35
Bookvalue per sh€
0.38
0.44
0.43
0.41
0.48
0.51
0.58
0.59
0.66
0.78
0.89
10.41%
7.51%
—
0.78
FCF per share€
1.32
1.46
1.53
1.60
1.58
1.78
2.02
2.31
2.37
2.51
1.05
9.62%
5.81%
—
0.43
Dividend per sh€
1.33
1.31
1.58
1.70
1.69
1.92
2.27
2.58
2.66
2.96
1.01
11.96%
9.21%
—
20.48
Div yield (avg)%
27.59
27.25
29.34
28.23
26.98
28.37
27.68
28.50
30.18
27.69
23.28
28.37
27.96
5
14.50
Payout ratio%
19.77
19.61
20.38
21.42
18.55
16.99
16.44
17.53
16.24
19.21
18.39
16.99
18.88
33
12.26
Shares (diluted)M
14.02
15.26
14.77
14.54
14.17
15.74
15.33
17.63
18.49
19.15
11.87
6.21%
4.50%
81
12.96
Buyback yield%
0.54
0.40
1.24
0.40
0.40
0.40
0.40
0.40
0.82
1.41
18.27
0.40
0.40
25
1.520
D/E ratiox
0.742
0.714
0.737
0.849
0.839
0.883
0.905
0.832
0.926
0.893
1.782
0.893
0.844
9
14.42
Enterprise value€M
8.257
9.051
9.683
11.31
12.32
12.58
12.60
14.73
16.02
18.72
8.927
8.73%
10.09%
36
13.44
LT debt€M
10.14
11.09
10.32
9.438
9.856
9.563
8.934
7.687
7.396
8.073
6.111
(3.91%)
(3.64%)
22
Revenue
€15.29M
3.23%
1.00×
Cost of revenue
€9.456M
3.22%
1.00×
Operating expenses
€2.082M
3.33%
1.01×
Cash and investments
16.69%
Spread over hurdle
22.91%