13.16
Revenue€M
10.84
11.26
11.76
11.88
12.05
12.72
13.37
14.06
14.62
14.78
14.63
4.17%
3.56%
24
23.46
Revenue growth%
28.39
26.04
24.38
23.27
23.46
26.06
23.68
23.26
24.12
22.86
23.44
23.68
23.90
17
16.39
Gross margin%
10.80
11.98
9.09
9.15
10.33
7.37
9.14
11.52
12.15
14.02
28.52
11.52
10.57
53
16.53
Operating margin%
25.83
23.36
23.69
23.35
22.48
19.88
20.48
19.35
16.79
17.47
24.78
19.35
21.48
20
20.42
Net margin%
22.88
22.43
19.75
22.40
20.86
21.76
24.22
23.66
26.01
23.24
12.72
23.66
22.65
13
17.12
P/E ratio (avg)x
22.22
24.10
25.81
26.37
27.47
29.37
28.40
30.66
29.83
32.11
35.96
29.83
27.94
69
16.64
EV/EBITx
28.75
25.61
24.81
26.19
22.73
20.15
18.65
19.36
16.45
17.20
16.57
18.65
21.44
82
8.45
FCF yield (avg)%
21.25
22.77
24.07
26.74
23.82
21.22
19.61
21.30
22.05
24.02
11.62
21.30
22.41
35
23.30
FCF margin%
6.08
6.38
4.63
4.48
5.83
7.15
7.31
5.06
5.37
3.08
5.77
5.37
5.60
73
1.765
FCF / Net incomex
1.878
1.941
1.771
1.927
1.760
1.703
1.618
1.475
1.579
1.482
1.092
1.579
1.731
41
16.45
ROIC%
28.22
29.91
28.23
25.73
28.09
25.48
27.86
29.26
27.20
28.42
9.49
27.86
28.16
21
22.20
Return on equity%
20.59
18.17
18.08
16.84
14.73
14.01
11.19
10.04
9.26
10.30
23.78
10.30
14.37
64
29.99
Return on assets%
6.44
9.13
6.45
3.56
2.62
4.05
2.17
4.62
4.75
3.05
20.47
4.05
4.33
22
1.22
EPS€
1.38
1.50
1.74
1.83
2.10
2.32
2.22
2.14
2.06
1.97
1.27
(1.19%)
3.99%
—
18.03
EPS growth%
6.55
6.08
8.45
9.09
7.96
5.86
7.03
7.23
8.26
6.99
28.14
7.03
7.13
58
0.70
Bookvalue per sh€
0.62
0.62
0.70
0.74
0.70
0.69
0.77
0.77
0.72
0.76
1.06
1.70%
2.31%
—
0.38
FCF per share€
1.45
1.56
1.53
1.68
1.74
1.78
1.78
2.06
2.22
2.42
0.27
6.75%
6.79%
—
0.67
Dividend per sh€
0.99
0.93
0.83
0.86
0.86
0.93
0.92
0.98
0.92
0.99
1.08
2.91%
(1.09%)
—
15.95
Div yield (avg)%
18.31
19.09
16.10
13.64
12.58
13.23
11.93
13.58
11.78
13.84
28.33
13.23
13.61
49
21.82
Payout ratio%
28.44
25.76
24.31
24.24
25.94
28.24
27.92
25.66
24.48
22.09
3.77
25.66
25.71
63
7.086
Shares (diluted)M
5.633
5.568
5.408
5.919
6.330
6.150
6.331
5.811
5.249
5.609
6.887
(2.39%)
(1.37%)
68
24.23
Buyback yield%
6.50
5.52
6.71
4.69
3.42
3.08
5.73
4.31
4.74
7.61
19.12
4.74
5.13
77
1.246
D/E ratiox
1.045
1.106
1.001
0.978
1.001
0.866
0.898
0.848
0.732
0.736
0.899
0.848
0.938
17
3.076
Enterprise value€M
24.57
24.65
26.12
24.67
23.76
24.36
24.76
25.47
27.70
27.56
17.64
3.01%
2.14%
92
3.073
LT debt€M
16.56
19.07
22.38
24.16
28.36
33.78
38.87
39.79
40.49
48.18
17.54
11.18%
12.08%
42
Revenue
€14.78M
3.56%
1.00×
Cost of revenue
€9.889M
3.71%
1.01×
Operating expenses
€3.612M
3.00%
0.95×
Cash and investments
24.31%
Spread over hurdle
(1.05%)