7.071
Revenue€M
8.956
9.381
9.931
10.10
10.38
10.58
11.19
11.47
11.83
12.05
7.454
3.02%
3.59%
26
27.10
Revenue growth%
30.98
29.75
27.56
27.86
27.45
29.11
31.21
34.10
31.36
30.96
24.46
31.21
30.36
56
27.16
Gross margin%
18.89
19.40
18.73
17.56
15.07
13.47
14.35
14.84
12.37
11.04
10.62
13.47
14.95
39
20.75
Operating margin%
7.06
6.77
7.56
7.54
8.23
9.76
12.42
9.97
11.37
14.05
10.32
11.37
8.99
25
27.48
Net margin%
1.34
1.88
3.66
2.77
3.93
6.14
3.23
0.73
1.60
1.24
16.09
1.60
2.33
51
12.54
P/E ratio (avg)x
30.13
31.65
27.66
29.93
30.58
29.62
31.68
30.12
27.96
29.25
12.39
29.62
30.03
80
13.38
EV/EBITx
23.25
23.42
22.66
20.70
21.11
20.55
18.94
17.20
17.27
17.25
21.46
17.27
20.63
13
10.62
FCF yield (avg)%
32.48
33.38
35.35
36.42
39.39
36.88
35.26
33.05
33.87
36.31
24.29
35.26
35.31
34
20.73
FCF margin%
11.09
10.78
9.17
11.55
9.10
9.75
11.88
10.52
12.96
10.40
3.20
10.52
10.65
89
1.380
FCF / Net incomex
0.648
0.662
0.777
0.851
0.847
0.981
1.076
1.089
1.218
1.376
1.027
1.089
0.916
60
19.02
ROIC%
20.50
18.79
16.66
19.15
17.55
17.38
14.44
17.01
15.78
15.19
18.41
15.78
17.19
72
9.17
Return on equity%
20.00
20.68
23.31
21.32
19.03
18.70
18.26
17.16
14.84
17.31
13.77
17.31
18.87
59
21.84
Return on assets%
18.25
20.33
19.07
21.66
19.70
19.88
22.22
23.64
23.68
24.55
18.65
23.64
20.99
81
0.65
EPS€
3.69
4.45
4.45
5.06
5.06
5.15
5.05
5.89
6.03
7.32
0.67
7.66%
9.19%
—
25.02
EPS growth%
30.63
30.17
28.70
28.45
28.48
30.35
31.32
30.75
31.05
32.13
17.61
31.05
30.49
20
2.64
Bookvalue per sh€
1.70
1.84
1.65
1.60
1.57
1.48
1.53
1.44
1.37
1.39
0.89
(2.49%)
(2.79%)
—
1.61
FCF per share€
0.82
0.77
0.77
0.83
0.86
0.90
0.82
0.80
0.90
0.86
1.51
(0.02%)
(0.06%)
—
0.74
Dividend per sh€
2.32
2.17
2.10
2.00
2.20
2.20
2.28
2.39
2.39
2.38
1.29
1.52%
(0.62%)
—
14.47
Div yield (avg)%
0.79
2.25
2.19
4.81
5.91
8.40
7.12
4.20
3.91
6.08
11.72
6.08
4.51
60
5.01
Payout ratio%
11.63
12.49
15.39
14.44
15.77
15.98
13.81
15.98
13.59
14.72
26.52
14.72
14.58
33
5.258
Shares (diluted)M
6.422
5.847
5.895
6.271
6.987
7.023
7.222
7.379
7.519
6.984
5.284
(0.01%)
1.84%
53
12.35
Buyback yield%
5.37
2.88
2.51
0.40
0.98
3.87
6.01
4.50
5.42
8.34
24.31
5.42
4.19
42
0.484
D/E ratiox
0.264
0.298
0.321
0.307
0.337
0.341
0.375
0.382
0.399
0.431
1.788
0.382
0.339
74
2.106
Enterprise value€M
1.865
1.891
2.268
2.724
3.219
3.495
3.555
4.292
4.982
5.491
8.612
11.28%
12.21%
30
1.570
LT debt€M
1.287
1.359
1.226
1.262
1.386
1.332
1.332
1.419
1.286
1.304
6.203
(1.22%)
0.18%
44
Revenue
€12.05M
3.59%
1.00×
Cost of revenue
€5.872M
3.64%
1.01×
Operating expenses
€2.869M
3.64%
1.01×
Goodwill & intangibles
16.44%
Spread over hurdle
25.98%