5.753
Revenue€M
17.50
17.85
17.75
18.38
18.31
18.83
18.94
18.87
19.44
19.52
5.995
1.28%
1.47%
91
8.04
Revenue growth%
24.24
24.22
22.98
25.47
27.99
29.21
29.00
29.94
32.82
34.60
23.68
29.94
28.50
76
2.20
Gross margin%
18.05
15.54
14.13
14.36
16.85
16.68
16.55
13.57
15.67
15.10
6.75
15.67
15.61
95
5.68
Operating margin%
8.12
9.09
10.35
12.90
11.66
9.11
11.57
13.40
13.31
12.85
8.54
12.85
11.62
37
28.38
Net margin%
15.64
14.32
15.99
18.91
16.73
18.38
17.13
15.74
18.51
17.34
7.38
17.34
16.93
46
11.27
P/E ratio (avg)x
22.41
22.47
22.41
23.62
25.78
28.11
32.25
33.99
33.44
34.56
14.77
33.44
26.94
77
35.69
EV/EBITx
38.47
35.47
38.99
34.93
39.34
44.33
47.19
44.33
40.98
44.30
10.94
44.33
40.16
74
14.94
FCF yield (avg)%
19.91
18.29
18.93
16.67
14.54
17.16
16.26
13.86
12.68
12.66
28.28
13.86
16.47
56
14.82
FCF margin%
4.50
5.78
6.58
4.01
5.07
3.45
2.78
1.38
0.40
0.40
27.90
1.38
3.73
51
1.134
FCF / Net incomex
0.390
0.356
0.345
0.360
0.361
0.365
0.379
0.387
0.360
0.344
0.122
0.365
0.361
54
20.97
ROIC%
8.22
7.64
8.67
7.95
6.82
6.35
6.16
6.99
7.75
10.31
27.61
6.99
7.69
14
14.87
Return on equity%
24.97
26.45
25.53
28.28
25.56
23.61
25.11
26.63
29.34
26.60
27.26
26.60
26.00
31
14.88
Return on assets%
24.96
23.44
24.25
25.70
26.50
28.84
26.96
28.25
26.41
27.37
13.56
27.37
26.46
85
1.17
EPS€
0.79
0.78
0.77
0.71
0.79
0.74
0.84
0.78
0.86
0.86
1.20
1.79%
1.84%
—
2.97
EPS growth%
32.86
32.02
32.02
34.39
32.66
32.26
32.89
33.44
36.01
37.54
10.00
33.44
32.87
29
0.83
Bookvalue per sh€
0.59
0.68
0.66
0.71
0.70
0.69
0.66
0.75
0.73
0.76
1.57
1.73%
3.03%
—
1.99
FCF per share€
1.74
1.99
2.04
2.30
2.61
2.96
3.15
3.48
3.35
3.75
2.28
7.51%
8.86%
—
1.97
Dividend per sh€
1.94
2.03
1.93
1.75
1.53
1.51
1.58
1.41
1.55
1.61
0.62
1.00%
(1.21%)
—
3.92
Div yield (avg)%
6.01
5.21
6.93
4.59
1.87
4.55
4.00
4.80
2.37
1.98
21.33
4.00
4.57
47
11.66
Payout ratio%
29.33
32.11
31.23
31.37
32.09
34.92
32.03
34.93
34.62
37.25
17.73
34.92
32.10
77
3.573
Shares (diluted)M
7.001
7.357
7.382
6.933
7.617
7.958
7.844
7.865
8.435
9.036
3.586
3.47%
3.77%
25
8.87
Buyback yield%
25.90
24.41
25.84
28.46
26.17
29.12
29.91
27.03
25.98
24.87
23.23
27.03
26.08
69
1.102
D/E ratiox
1.396
1.265
1.234
1.324
1.428
1.478
1.603
1.721
1.628
1.715
0.939
1.628
1.453
67
21.49
Enterprise value€M
4.161
4.887
5.835
6.389
7.578
8.804
8.620
8.916
9.631
9.830
20.83
5.34%
10.51%
10
7.940
LT debt€M
17.70
18.46
17.03
15.60
15.00
15.92
17.75
17.65
19.77
18.33
3.607
4.10%
1.36%
50
Revenue
€19.52M
1.47%
1.00×
Cost of revenue
€9.628M
1.75%
1.03×
Operating expenses
€3.503M
1.41%
0.99×
Cash and investments
15.66%
Spread over hurdle
50.26%