5.717
Revenue€M
59.33
61.97
65.51
68.53
69.88
74.19
75.30
79.35
82.12
83.44
6.007
3.61%
3.65%
28
19.52
Revenue growth%
0.40
0.40
0.40
1.63
1.96
3.69
2.89
0.75
0.40
0.40
13.36
0.75
0.58
35
13.51
Gross margin%
16.94
14.33
11.68
9.55
10.67
12.71
13.95
11.85
8.98
8.81
22.90
11.85
11.77
44
14.16
Operating margin%
15.66
16.13
16.08
14.63
16.21
18.27
18.53
17.43
18.57
19.85
5.27
18.53
16.82
90
5.87
Net margin%
22.31
20.22
21.92
23.34
22.16
19.62
20.14
21.83
21.10
19.14
6.13
20.14
21.46
68
35.68
P/E ratio (avg)x
28.76
28.81
31.58
33.38
35.55
41.33
45.09
48.17
51.17
60.06
28.33
48.17
38.44
61
23.76
EV/EBITx
18.76
18.86
21.22
20.38
22.39
25.43
25.86
29.63
27.56
27.59
22.61
27.56
23.91
92
19.85
FCF yield (avg)%
28.33
27.54
24.79
24.03
23.63
20.80
18.28
15.92
18.70
20.78
15.67
18.70
22.22
78
24.10
FCF margin%
26.93
28.71
26.20
27.23
28.16
30.82
29.59
30.18
32.45
35.10
5.36
30.82
29.15
70
0.557
FCF / Net incomex
0.134
0.145
0.146
0.147
0.143
0.159
0.175
0.194
0.190
0.188
1.221
0.188
0.153
28
20.43
ROIC%
21.05
22.93
23.86
24.46
23.11
22.16
22.19
21.06
21.35
22.35
14.82
22.16
22.27
91
11.13
Return on equity%
18.03
18.05
19.76
21.15
19.92
20.42
18.74
17.59
18.63
16.31
17.83
18.63
18.69
5
22.48
Return on assets%
2.69
3.00
5.92
6.07
5.87
4.30
5.45
3.43
1.88
1.58
7.19
3.43
3.86
50
24.77
EPS€
46.96
43.70
43.15
43.22
42.91
37.37
31.71
30.28
32.00
27.11
27.43
(8.77%)
(4.67%)
—
22.20
EPS growth%
18.77
16.40
16.59
16.23
17.61
14.75
13.90
11.03
9.33
12.06
16.55
12.06
15.49
65
32.36
Bookvalue per sh€
55.58
66.19
75.68
79.44
83.55
95.41
97.99
117.34
131.39
142.03
19.35
11.20%
11.28%
—
48.65
FCF per share€
73.67
84.21
88.67
100.51
100.55
117.51
134.94
140.80
161.10
193.42
25.83
13.98%
11.93%
—
24.69
Dividend per sh€
16.54
14.73
13.80
13.46
12.22
11.60
12.54
12.13
11.56
12.67
26.84
0.72%
(2.06%)
—
21.96
Div yield (avg)%
21.57
19.94
20.38
18.82
16.93
18.62
17.91
19.30
19.63
22.34
13.05
19.30
19.46
69
15.08
Payout ratio%
3.42
3.08
4.81
7.16
8.59
8.29
7.62
6.90
6.75
8.53
26.08
7.62
7.03
35
1.556
Shares (diluted)M
3.181
3.656
3.569
4.170
4.967
5.004
5.233
5.299
5.471
6.098
1.598
4.19%
8.52%
31
5.52
Buyback yield%
23.37
25.85
27.75
25.39
25.86
24.44
23.18
24.54
21.95
22.48
9.78
23.18
24.49
54
1.219
D/E ratiox
0.709
0.643
0.647
0.592
0.615
0.560
0.607
0.632
0.697
0.738
0.122
0.632
0.638
52
10.08
Enterprise value€M
18.73
17.31
16.33
17.84
17.70
15.41
13.63
11.90
10.65
9.518
14.02
(11.67%)
(6.84%)
47
71.75
LT debt€M
30.45
30.10
34.73
39.31
37.02
42.57
42.56
40.53
42.73
47.77
35.72
5.23%
4.69%
63
Revenue
€83.44M
3.65%
1.00×
Cost of revenue
€46.64M
3.73%
1.01×
Operating expenses
€11.65M
3.23%
0.96×
Cash and investments
14.59%
Spread over hurdle
74.78%