14.59
Revenue€M
28.96
29.71
30.84
31.35
32.12
32.69
32.78
33.57
34.74
36.01
15.52
2.31%
2.35%
34
12.07
Revenue growth%
29.17
28.81
30.46
31.20
28.20
30.93
31.97
30.97
32.78
31.31
14.18
31.31
30.95
38
25.32
Gross margin%
28.24
27.38
28.85
30.51
33.26
30.45
28.53
26.58
23.94
25.49
27.73
26.58
28.39
27
29.15
Operating margin%
24.69
23.45
25.33
24.13
22.63
21.29
18.68
21.16
20.77
18.83
28.49
20.77
21.96
92
14.65
Net margin%
8.40
10.29
8.34
5.68
5.53
5.41
4.19
4.58
2.08
0.40
27.67
4.19
5.47
53
24.30
P/E ratio (avg)x
22.84
23.40
21.67
22.55
23.18
25.01
25.13
24.57
22.87
24.20
12.04
24.57
23.29
76
33.24
EV/EBITx
15.14
17.49
18.11
18.88
20.19
22.79
21.90
22.41
24.82
24.72
9.814
22.79
21.05
67
10.21
FCF yield (avg)%
21.67
20.26
17.36
18.48
21.08
21.14
18.82
15.88
14.87
16.13
10.41
16.13
18.65
70
25.15
FCF margin%
6.41
6.57
7.48
5.71
6.24
5.01
4.54
3.63
3.82
3.80
12.62
3.82
5.36
15
0.177
FCF / Net incomex
2.338
2.261
2.429
2.486
2.822
2.782
2.981
3.028
3.468
4.115
1.595
3.028
2.802
45
18.04
ROIC%
11.80
13.38
13.76
15.20
16.61
17.71
18.77
20.60
19.77
21.75
11.60
19.77
17.16
80
18.49
Return on equity%
1.69
4.26
3.81
4.63
6.15
3.28
5.37
6.29
6.93
8.08
16.50
6.29
5.00
56
15.26
Return on assets%
28.50
27.39
24.94
27.31
28.66
31.12
30.90
33.20
32.77
34.24
29.41
32.77
29.78
56
2.60
EPS€
1.52
1.62
1.79
1.72
2.00
1.89
2.14
2.20
2.29
2.58
2.84
5.25%
5.72%
—
14.13
EPS growth%
18.80
19.53
21.97
24.52
24.05
22.68
24.66
23.94
23.87
24.91
23.14
23.94
23.91
19
2.15
Bookvalue per sh€
3.41
3.54
3.68
3.61
3.96
4.14
4.35
4.68
4.43
4.24
0.65
1.36%
3.12%
—
3.27
FCF per share€
5.05
5.29
6.05
6.37
7.57
9.05
10.53
10.94
12.93
13.17
2.69
11.70%
10.31%
—
1.94
Dividend per sh€
0.82
0.74
0.80
0.83
0.77
0.78
0.76
0.68
0.69
0.78
1.69
0.34%
(0.19%)
—
26.81
Div yield (avg)%
18.12
17.51
18.79
21.09
21.15
19.43
21.19
20.78
18.24
18.02
2.97
19.43
19.11
38
20.07
Payout ratio%
6.03
8.02
5.96
3.01
4.42
3.44
1.39
2.22
4.94
3.59
27.44
3.44
4.01
11
3.675
Shares (diluted)M
4.423
4.318
4.541
4.302
4.891
5.328
6.104
5.874
5.600
6.256
3.655
5.05%
3.96%
54
8.47
Buyback yield%
19.48
16.87
18.10
18.55
20.33
21.58
22.46
20.54
19.51
21.20
11.35
21.20
19.92
88
0.220
D/E ratiox
0.718
0.636
0.652
0.606
0.558
0.606
0.661
0.588
0.513
0.442
0.977
0.588
0.606
90
26.52
Enterprise value€M
26.43
26.50
29.58
34.17
33.69
35.93
37.62
44.79
50.74
51.14
17.69
8.70%
6.61%
85
27.69
LT debt€M
22.34
25.51
29.73
30.45
31.30
31.38
33.21
34.83
34.03
38.61
10.81
4.29%
7.24%
75
Revenue
€36.01M
2.35%
1.00×
Cost of revenue
€22.22M
2.14%
0.98×
Operating expenses
€6.804M
2.83%
1.05×
Property and equipment
14.78%