9.112
Revenue€M
24.23
23.76
23.32
23.69
24.04
24.50
24.29
24.71
25.28
25.52
9.453
1.20%
0.31%
13
5.37
Revenue growth%
30.29
30.24
29.63
29.61
27.44
26.65
28.76
30.31
32.90
33.66
2.74
30.31
29.93
81
21.12
Gross margin%
12.15
13.33
13.51
10.64
11.72
9.90
8.81
7.35
7.75
6.20
13.81
7.75
10.27
27
19.31
Operating margin%
15.32
14.30
13.83
12.98
13.34
13.84
12.90
15.12
17.13
15.63
27.64
15.12
14.07
67
8.54
Net margin%
5.64
2.78
4.35
2.66
1.72
4.14
3.53
3.04
1.64
3.55
8.80
3.53
3.29
90
37.96
P/E ratio (avg)x
26.99
26.61
29.05
26.91
29.64
33.39
34.59
37.71
38.18
42.85
31.30
37.71
31.51
63
13.45
EV/EBITx
24.69
24.99
26.23
31.13
34.20
33.91
32.43
34.37
34.81
39.13
24.37
34.37
33.17
7
7.53
FCF yield (avg)%
26.58
25.83
23.24
20.45
18.38
20.38
17.76
16.21
18.42
17.43
2.17
17.76
19.40
87
12.34
FCF margin%
5.15
8.05
10.44
11.86
9.60
9.21
7.69
7.09
7.85
5.49
14.82
7.69
7.95
14
0.867
FCF / Net incomex
0.569
0.565
0.503
0.459
0.480
0.483
0.435
0.407
0.361
0.351
0.252
0.407
0.470
82
27.75
ROIC%
9.43
10.61
12.55
14.37
14.80
16.78
18.50
21.41
18.73
16.60
28.14
18.50
15.70
11
2.68
Return on equity%
26.49
24.68
22.44
23.35
23.30
22.75
23.28
20.85
22.82
25.37
26.85
22.82
23.29
77
20.32
Return on assets%
23.64
24.14
22.09
23.35
21.47
22.53
22.56
23.87
22.45
20.48
9.20
22.53
22.55
59
1.75
EPS€
1.37
1.48
1.42
1.54
1.58
1.56
1.82
2.02
2.27
2.17
1.87
6.55%
5.85%
—
20.24
EPS growth%
6.95
7.19
7.04
8.70
9.61
8.77
8.91
6.08
5.80
7.83
15.13
7.83
7.51
55
1.33
Bookvalue per sh€
1.91
1.83
1.79
1.78
1.98
1.77
1.61
1.69
1.71
1.68
1.41
(3.24%)
(1.77%)
—
0.56
FCF per share€
1.04
1.12
1.14
1.20
1.36
1.38
1.30
1.44
1.31
1.24
1.16
(1.79%)
0.72%
—
0.38
Dividend per sh€
2.69
3.13
3.74
3.70
3.65
4.35
4.96
4.91
5.79
6.33
1.03
11.62%
11.00%
—
10.45
Div yield (avg)%
26.55
23.96
21.75
21.21
18.22
18.19
16.31
14.32
13.98
16.70
8.98
16.31
18.21
56
25.22
Payout ratio%
17.24
14.74
13.35
11.17
9.06
9.56
8.80
6.97
6.71
6.82
24.31
6.97
9.31
44
2.948
Shares (diluted)M
3.372
3.596
3.822
4.427
4.282
4.732
5.014
5.636
6.364
6.765
2.835
9.57%
7.30%
37
5.13
Buyback yield%
32.55
31.87
33.96
36.27
38.85
41.28
40.72
41.33
44.21
46.14
25.99
41.33
39.78
42
0.886
D/E ratiox
0.281
0.272
0.307
0.345
0.413
0.498
0.592
0.668
0.802
0.878
0.718
0.668
0.456
67
8.902
Enterprise value€M
1.737
2.093
2.502
2.501
2.745
3.220
3.681
3.701
4.271
4.428
9.910
10.04%
9.89%
10
3.886
LT debt€M
22.31
24.88
25.68
27.24
26.31
28.01
31.47
31.95
36.38
40.66
13.29
9.10%
7.25%
58
Revenue
€25.52M
0.31%
1.00×
Cost of revenue
€17.86M
0.31%
1.00×
Operating expenses
€5.629M
0.29%
1.00×
Property and equipment
19.66%
Spread over hurdle
(3.88%)