17.06
Revenue€M
19.04
20.66
21.67
23.30
24.30
25.72
26.87
28.02
29.17
30.39
17.74
4.57%
5.23%
94
5.64
Revenue growth%
13.57
14.01
15.61
15.26
16.18
14.85
13.73
10.82
13.07
13.99
17.12
13.73
14.00
39
13.90
Gross margin%
0.89
1.56
4.17
5.38
3.83
1.64
2.68
5.40
7.62
9.01
19.07
5.40
4.00
24
25.10
Operating margin%
14.73
13.86
11.77
10.81
10.01
8.53
10.88
9.92
10.38
12.77
23.39
10.38
10.85
18
20.02
Net margin%
18.30
20.77
23.44
22.55
21.95
21.00
23.59
23.98
24.12
21.48
28.62
23.59
22.25
89
35.92
P/E ratio (avg)x
13.18
13.76
12.80
12.39
13.09
13.31
12.72
13.41
14.91
16.24
11.65
13.41
13.25
66
14.56
EV/EBITx
15.17
13.99
13.15
14.16
14.82
14.41
14.51
14.91
14.23
12.72
32.15
14.41
14.32
39
15.73
FCF yield (avg)%
23.62
26.41
27.14
29.63
29.64
29.17
30.20
32.35
30.23
31.82
20.65
30.23
29.63
88
20.90
FCF margin%
25.64
24.53
25.39
26.14
28.31
30.86
29.62
28.60
28.73
28.72
7.89
28.73
28.45
20
0.384
FCF / Net incomex
0.625
0.711
0.769
0.735
0.791
0.797
0.770
0.776
0.835
0.806
1.652
0.797
0.773
51
28.20
ROIC%
20.21
18.98
17.61
18.14
17.30
15.62
18.29
18.40
15.78
15.51
17.63
15.78
17.88
16
12.31
Return on equity%
21.49
22.28
20.87
20.16
21.57
18.78
17.72
14.79
13.89
14.90
11.32
14.90
19.47
19
24.19
Return on assets%
20.32
20.83
17.96
18.66
16.26
15.71
17.76
16.66
18.02
15.71
22.29
16.66
17.86
47
2.35
EPS€
2.98
2.77
3.00
3.02
3.36
3.19
3.48
3.92
3.79
3.73
2.46
2.07%
3.81%
—
26.03
EPS growth%
21.40
22.61
24.16
26.75
26.10
27.79
28.25
28.89
26.12
27.72
22.66
27.79
26.44
88
2.50
Bookvalue per sh€
2.62
3.06
3.46
3.89
4.57
4.96
5.37
5.41
6.42
7.31
1.15
9.87%
10.80%
—
1.41
FCF per share€
0.63
0.67
0.71
0.83
0.80
0.82
0.80
0.92
0.94
1.02
0.71
4.97%
4.48%
—
2.44
Dividend per sh€
1.44
1.49
1.41
1.43
1.30
1.30
1.22
1.29
1.13
1.03
2.71
(4.56%)
(3.95%)
—
12.43
Div yield (avg)%
5.57
6.96
8.44
7.14
8.54
10.90
11.09
11.51
10.59
8.58
23.94
10.90
8.56
51
24.36
Payout ratio%
15.23
15.92
16.43
13.59
11.45
12.29
10.60
8.10
9.06
11.07
9.69
10.60
11.87
73
6.814
Shares (diluted)M
14.84
14.46
13.88
14.44
15.96
18.13
17.93
19.59
21.47
25.21
6.885
9.57%
7.27%
41
2.04
Buyback yield%
20.43
22.17
23.55
24.82
26.76
27.14
29.16
29.81
32.20
34.56
28.73
29.81
26.95
53
0.611
D/E ratiox
1.008
1.181
1.325
1.500
1.754
1.705
1.596
1.867
1.811
1.951
0.442
1.811
1.651
50
14.85
Enterprise value€M
31.20
31.22
32.48
35.06
38.61
38.02
41.79
40.64
42.68
43.60
15.53
2.46%
5.31%
74
10.07
LT debt€M
16.73
15.39
15.25
15.00
15.46
13.93
13.56
11.80
10.17
8.935
6.224
(10.39%)
(6.05%)
19
Revenue
€30.39M
5.23%
1.00×
Cost of revenue
€19.26M
5.47%
1.02×
Operating expenses
€3.278M
4.95%
0.97×
Cash and investments
18.82%
Spread over hurdle
71.21%