53.45
Revenue€M
72.71
75.35
75.23
75.53
75.78
76.64
77.64
79.33
80.36
80.41
56.21
1.19%
1.06%
55
11.98
Revenue growth%
28.27
30.17
28.51
30.75
31.40
31.83
34.69
31.95
29.66
32.19
8.92
31.95
31.08
81
19.72
Gross margin%
15.62
18.55
19.81
20.47
18.16
20.13
21.00
23.29
22.45
23.54
2.83
22.45
20.30
30
25.99
Operating margin%
12.75
14.22
14.35
15.02
17.85
19.46
18.23
16.83
14.46
14.31
22.74
16.83
14.74
68
3.02
Net margin%
25.40
28.00
30.72
31.54
33.97
36.80
36.81
36.03
36.09
37.46
5.36
36.80
35.00
22
9.409
P/E ratio (avg)x
35.20
41.27
44.25
52.02
54.28
53.75
62.53
74.12
86.24
94.53
16.65
74.12
54.02
69
28.34
EV/EBITx
31.91
31.28
36.78
39.49
41.26
42.23
42.46
50.78
54.31
54.33
26.32
50.78
41.74
48
18.03
FCF yield (avg)%
29.48
32.36
29.69
32.16
31.25
30.25
29.91
32.75
35.39
33.86
6.20
32.75
31.70
38
2.59
FCF margin%
14.15
16.54
18.82
21.29
21.18
19.03
17.88
18.26
21.04
21.28
28.17
19.03
18.92
69
1.258
FCF / Net incomex
0.912
0.952
0.934
0.938
0.869
0.822
0.895
0.910
0.828
0.892
0.525
0.892
0.902
12
13.59
ROIC%
24.23
24.66
24.05
26.08
24.03
24.06
23.42
20.42
21.10
23.11
12.16
23.11
24.04
36
20.44
Return on equity%
25.52
23.19
20.30
22.60
19.94
22.34
23.15
24.56
26.52
26.99
18.57
24.56
23.17
71
18.98
Return on assets%
8.58
8.69
6.79
7.31
7.05
7.52
9.97
10.24
10.83
13.17
28.69
10.24
8.64
81
56.21
EPS€
33.46
37.07
40.15
44.27
48.42
53.82
58.66
65.70
74.02
86.71
59.36
12.36%
11.20%
—
27.47
EPS growth%
19.16
21.20
22.01
19.45
19.85
18.83
17.29
19.28
21.35
24.28
2.53
19.28
19.65
12
35.56
Bookvalue per sh€
44.10
43.38
47.16
54.34
62.92
60.34
66.14
64.76
73.41
73.65
37.65
3.20%
5.49%
—
39.47
FCF per share€
94.75
95.87
98.47
104.45
104.57
97.61
107.35
103.52
94.87
91.24
16.56
(2.69%)
0.20%
—
49.90
Dividend per sh€
68.47
70.17
77.64
79.21
81.91
76.20
67.72
63.04
70.50
68.03
72.39
(3.65%)
(0.64%)
—
13.52
Div yield (avg)%
10.81
8.33
10.00
8.32
10.44
12.77
13.20
14.72
14.95
17.54
7.61
14.72
11.79
76
8.06
Payout ratio%
18.20
18.78
18.92
17.63
17.39
16.78
17.79
17.88
19.37
20.09
10.98
17.88
18.04
26
0.404
Shares (diluted)M
0.301
0.326
0.360
0.362
0.346
0.370
0.327
0.327
0.310
0.275
0.393
(4.50%)
(1.88%)
56
2.22
Buyback yield%
27.37
25.34
27.14
24.33
22.71
23.17
25.40
27.05
24.49
26.56
15.72
25.40
25.37
36
0.878
D/E ratiox
1.298
1.309
1.465
1.430
1.510
1.599
1.559
1.653
1.732
2.033
1.278
1.653
1.535
95
73.49
Enterprise value€M
105.9
102.0
95.85
100.0
93.68
100.4
108.4
97.95
104.6
107.4
34.01
2.77%
0.09%
5
75.27
LT debt€M
78.78
74.27
79.37
79.51
84.49
86.54
95.42
101.5
114.0
123.1
13.05
7.82%
4.70%
78
Revenue
€80.41M
1.06%
1.00×
Cost of revenue
€49.23M
0.82%
0.98×
Operating expenses
€12.91M
1.21%
1.01×
Property and equipment
16.52%
Spread over hurdle
33.47%