6.282
Revenue€M
14.83
15.17
15.83
16.27
16.92
17.20
18.15
18.41
19.46
19.68
6.598
3.07%
3.27%
47
18.90
Revenue growth%
8.13
7.76
6.93
9.58
12.01
12.64
11.87
14.77
12.39
13.15
4.51
12.64
11.94
11
23.17
Gross margin%
8.44
10.96
10.94
13.19
12.65
9.98
7.49
4.61
1.66
3.20
28.20
4.61
9.21
83
10.00
Operating margin%
29.67
28.23
29.78
28.07
27.35
25.23
23.02
24.48
27.37
29.30
13.90
25.23
27.72
52
23.09
Net margin%
6.88
7.94
6.09
5.53
8.25
9.17
10.09
7.26
7.35
9.14
17.05
9.14
7.64
30
31.56
P/E ratio (avg)x
37.27
44.36
51.74
54.40
64.81
72.51
80.23
92.86
106.7
120.5
28.08
92.86
68.66
77
29.37
EV/EBITx
12.81
13.17
14.41
16.38
19.22
19.60
22.41
26.84
28.64
30.18
23.29
26.84
19.41
65
20.29
FCF yield (avg)%
11.18
11.69
13.38
11.37
14.31
12.21
11.57
12.87
10.06
10.92
5.61
11.57
11.63
69
25.08
FCF margin%
10.16
11.48
14.09
16.92
15.62
15.96
15.64
14.99
14.82
14.27
12.69
14.99
14.90
29
1.294
FCF / Net incomex
1.493
1.426
1.595
1.677
1.760
1.687
1.546
1.603
1.778
1.792
1.365
1.687
1.640
12
11.33
ROIC%
25.85
26.15
27.77
28.19
29.51
26.80
28.73
31.13
32.41
34.37
5.48
31.13
28.46
14
7.81
Return on equity%
27.94
29.95
32.35
30.38
31.24
32.00
29.97
32.23
35.13
33.22
24.26
32.23
31.62
62
8.55
Return on assets%
4.06
3.64
3.40
0.92
1.34
2.18
1.72
4.18
1.45
0.41
16.77
1.72
1.95
28
1.61
EPS€
4.71
4.58
4.29
4.45
4.13
3.98
4.20
4.16
3.84
3.78
1.67
(1.74%)
(1.42%)
—
7.78
EPS growth%
22.41
22.33
19.50
21.67
20.54
23.51
24.75
22.66
24.26
25.74
5.56
24.26
22.54
64
7.46
Bookvalue per sh€
5.05
4.61
4.73
5.14
5.61
6.00
6.47
6.84
6.79
6.43
4.58
2.76%
2.87%
—
7.56
FCF per share€
1.43
1.29
1.10
1.04
0.93
0.88
0.86
0.79
0.69
0.73
5.95
(4.65%)
(7.43%)
—
4.39
Dividend per sh€
6.87
6.03
6.20
6.20
6.65
6.48
6.58
5.69
5.89
5.43
8.02
(3.97%)
(2.90%)
—
20.35
Div yield (avg)%
16.06
15.75
18.12
19.31
17.38
17.37
16.36
14.25
14.26
12.55
12.76
14.26
16.21
17
26.34
Payout ratio%
3.01
0.79
1.95
3.39
1.52
4.33
6.52
7.81
5.74
5.60
11.65
5.74
3.86
76
1.235
Shares (diluted)M
1.336
1.442
1.417
1.521
1.488
1.442
1.533
1.509
1.633
1.737
1.270
3.14%
2.94%
24
19.73
Buyback yield%
22.14
22.82
24.36
24.36
24.61
22.60
19.75
17.85
16.51
14.95
13.26
17.85
22.37
41
1.046
D/E ratiox
0.412
0.437
0.477
0.440
0.483
0.518
0.490
0.495
0.532
0.524
1.783
0.518
0.486
85
7.801
Enterprise value€M
12.39
11.58
12.06
13.41
11.81
12.69
11.71
12.57
13.63
12.34
4.902
0.87%
0.34%
51
2.318
LT debt€M
1.119
1.252
1.367
1.444
1.419
1.295
1.339
1.309
1.440
1.418
13.22
(0.01%)
3.36%
82
Revenue
€19.68M
3.27%
1.00×
Cost of revenue
€10.98M
3.60%
1.03×
Operating expenses
€4.329M
2.68%
0.94×
Property and equipment
14.81%
Return on capital
159.14%
Spread over hurdle
153.50%