9.455
Revenue€M
9.464
9.782
10.16
10.53
10.86
11.28
11.69
12.31
13.23
14.18
10.56
5.49%
4.60%
65
6.23
Revenue growth%
20.28
19.90
20.91
21.22
23.10
23.84
23.35
21.94
19.93
17.54
8.32
21.94
21.07
52
7.17
Gross margin%
9.15
8.00
5.60
6.30
5.25
3.49
3.62
5.09
3.80
1.59
20.63
3.62
5.17
48
25.36
Operating margin%
29.66
32.06
32.07
34.12
32.74
32.12
34.08
34.00
31.27
32.55
6.21
32.55
32.33
7
3.67
Net margin%
16.52
16.60
16.84
14.55
12.42
13.67
12.69
15.05
12.68
12.03
2.96
12.69
14.11
18
23.13
P/E ratio (avg)x
43.90
41.41
46.53
50.56
48.58
47.01
46.95
55.12
60.43
70.61
28.06
55.12
47.79
21
8.399
EV/EBITx
33.16
38.39
42.89
50.73
52.67
53.19
54.15
53.36
53.60
62.39
33.83
53.60
52.93
70
21.10
FCF yield (avg)%
26.39
25.38
24.52
26.26
26.50
29.46
28.91
30.86
29.44
30.01
2.07
29.46
27.71
28
22.49
FCF margin%
30.98
31.81
28.84
26.19
24.10
22.77
21.53
23.67
22.55
24.86
12.91
22.77
24.48
23
1.744
FCF / Net incomex
1.183
1.282
1.223
1.208
1.166
1.148
1.188
1.265
1.356
1.363
1.150
1.265
1.215
44
9.06
ROIC%
16.93
14.38
16.08
17.18
19.95
22.62
24.22
24.08
26.67
24.51
16.75
24.22
21.28
51
15.36
Return on equity%
20.12
20.75
18.39
16.59
18.71
20.14
20.91
20.20
22.01
23.28
3.51
20.91
20.17
22
15.78
Return on assets%
9.49
8.24
6.33
3.88
6.44
8.36
10.59
7.89
5.63
5.44
27.35
7.89
7.16
15
2.71
EPS€
0.90
0.92
1.05
1.17
1.23
1.18
1.18
1.07
1.06
1.16
2.82
(1.16%)
3.78%
—
7.68
EPS growth%
9.17
11.77
13.85
15.15
15.57
18.39
19.81
18.44
17.23
19.78
14.13
18.44
16.40
93
1.17
Bookvalue per sh€
0.58
0.55
0.60
0.56
0.49
0.42
0.36
0.36
0.37
0.34
3.43
(7.37%)
(6.02%)
—
3.51
FCF per share€
0.97
1.11
1.23
1.29
1.50
1.79
2.10
2.41
2.91
3.33
2.17
17.36%
14.80%
—
0.51
Dividend per sh€
3.86
4.64
5.41
6.20
6.84
7.27
7.19
8.56
8.62
8.97
2.80
5.57%
10.47%
—
16.52
Div yield (avg)%
19.51
20.99
19.26
18.02
20.95
20.95
19.85
19.74
20.56
18.34
17.08
19.85
19.80
52
15.72
Payout ratio%
25.78
22.78
24.61
24.11
26.06
25.26
24.31
25.00
24.75
23.69
28.24
24.75
24.68
65
3.469
Shares (diluted)M
2.597
2.611
2.654
2.417
2.230
2.205
2.289
2.438
2.252
2.260
3.435
0.27%
(1.47%)
30
9.51
Buyback yield%
6.48
4.30
4.51
3.81
0.91
3.04
4.33
5.26
5.17
2.33
7.41
4.33
4.31
94
1.695
D/E ratiox
2.028
1.871
1.741
1.989
1.999
1.878
2.018
1.979
2.169
2.424
0.861
2.018
1.994
69
0.485
Enterprise value€M
1.833
1.837
1.968
1.922
1.987
2.084
2.145
2.315
2.311
2.653
0.497
5.95%
3.88%
39
1.848
LT debt€M
3.555
3.766
4.026
4.369
4.866
4.749
5.295
5.029
4.747
4.748
1.382
(0.49%)
2.52%
53
Revenue
€14.18M
4.60%
1.00×
Cost of revenue
€7.362M
4.42%
0.98×
Operating expenses
€2.617M
4.89%
1.03×
Goodwill & intangibles
15.06%
Cash and investments
14.57%
Spread over hurdle
17.97%