17.42
Revenue€M
20.99
22.47
24.34
26.42
28.10
29.50
31.11
33.73
36.52
39.86
18.19
7.24%
7.42%
34
24.94
Revenue growth%
26.17
27.13
28.19
26.57
23.78
26.56
27.85
28.58
26.37
27.91
21.77
27.85
26.85
81
8.00
Gross margin%
0.40
2.94
2.14
2.93
5.46
7.88
7.27
4.90
7.41
6.86
10.50
7.27
5.18
22
4.74
Operating margin%
0.40
0.40
0.40
2.87
4.41
5.19
5.73
7.86
9.24
8.50
14.00
7.86
4.80
22
24.19
Net margin%
25.73
28.57
30.18
29.49
30.70
32.69
35.20
32.45
30.10
27.45
20.47
32.45
30.14
11
33.57
P/E ratio (avg)x
36.59
37.45
33.89
34.13
32.65
36.25
38.36
38.65
39.31
39.47
10.24
38.65
37.02
95
26.94
EV/EBITx
49.80
53.86
53.54
56.03
60.09
57.70
61.52
63.73
61.91
67.68
14.36
61.91
58.89
42
11.04
FCF yield (avg)%
16.30
17.02
16.57
13.71
13.71
11.67
13.92
16.47
15.28
13.81
11.08
13.92
14.60
9
20.59
FCF margin%
22.26
21.80
19.97
17.15
15.54
15.97
16.29
14.77
13.96
12.08
18.96
14.77
16.13
82
0.109
FCF / Net incomex
0.840
0.787
0.853
0.944
0.918
0.838
0.882
0.813
0.744
0.686
1.793
0.813
0.839
48
6.31
ROIC%
27.80
28.35
25.96
24.78
23.67
24.07
22.40
25.28
24.31
23.80
11.47
24.07
24.55
57
25.25
Return on equity%
14.89
12.63
13.49
14.81
16.85
19.20
19.82
18.47
18.80
21.69
16.05
19.20
17.66
75
11.38
Return on assets%
2.78
1.48
3.66
6.47
4.62
3.41
4.62
7.24
6.22
6.49
10.03
6.22
4.62
51
1.92
EPS€
2.82
2.66
2.58
2.71
2.63
2.86
3.06
3.25
3.48
3.79
2.01
7.62%
2.91%
—
8.33
EPS growth%
23.13
20.96
23.13
23.25
25.76
23.43
24.98
26.77
26.60
29.59
14.99
26.60
24.21
72
0.61
Bookvalue per sh€
2.65
2.60
2.91
3.37
3.13
3.37
3.60
3.38
3.14
2.95
1.37
(1.19%)
0.67%
—
1.28
FCF per share€
1.49
1.50
1.46
1.39
1.56
1.63
1.79
1.76
1.70
1.63
1.14
0.89%
1.52%
—
1.57
Dividend per sh€
1.75
1.69
1.78
1.64
1.70
1.75
1.95
1.97
1.85
1.88
2.62
2.03%
1.34%
—
22.11
Div yield (avg)%
26.30
27.71
27.59
30.56
31.69
30.55
33.42
31.66
30.76
33.01
3.97
31.66
30.66
87
18.76
Payout ratio%
5.30
5.69
5.17
2.74
1.08
0.59
0.40
3.32
0.83
3.37
20.58
0.83
3.03
20
13.41
Shares (diluted)M
10.54
9.867
10.93
12.20
11.66
12.21
12.77
11.37
11.20
11.14
13.01
(0.91%)
1.43%
86
10.93
Buyback yield%
15.30
17.25
15.22
13.35
15.90
17.24
19.47
22.00
20.21
19.93
3.50
19.93
17.25
17
1.068
D/E ratiox
1.634
1.776
1.928
2.026
1.987
2.234
2.247
2.338
2.487
2.762
0.607
2.338
2.130
41
29.39
Enterprise value€M
34.01
34.32
36.87
34.44
33.68
29.95
31.05
32.68
29.54
26.98
11.16
(4.34%)
(1.35%)
30
37.34
LT debt€M
11.27
11.14
10.31
9.481
9.171
8.869
8.493
7.756
8.530
8.215
23.68
(2.18%)
(4.02%)
56
Revenue
€39.86M
7.42%
1.00×
Cost of revenue
€26.43M
7.49%
1.01×
Operating expenses
€4.264M
6.89%
0.95×
Spread over hurdle
(2.59%)