13.33
Revenue€M
15.47
16.48
17.17
18.08
19.53
20.92
22.46
23.69
25.19
26.60
14.50
6.38%
6.33%
21
11.95
Revenue growth%
10.13
7.70
7.56
7.60
6.94
8.27
8.34
11.05
10.72
8.40
5.97
8.40
8.30
14
25.64
Gross margin%
6.07
4.75
1.89
4.50
3.50
1.81
0.40
0.40
0.40
0.40
7.86
0.40
1.85
32
25.61
Operating margin%
27.39
29.78
28.87
26.12
27.20
29.07
26.31
24.36
21.59
20.54
25.25
24.36
26.75
11
29.16
Net margin%
11.69
10.80
11.23
13.89
12.43
10.72
13.27
11.90
13.12
12.67
2.05
12.67
12.16
43
12.50
P/E ratio (avg)x
19.58
21.39
23.82
21.59
20.91
23.35
26.32
25.85
28.07
31.58
37.59
26.32
23.58
55
29.66
EV/EBITx
29.69
31.41
31.72
35.00
31.80
32.73
34.25
38.14
40.96
36.83
16.49
36.83
33.49
59
26.18
FCF yield (avg)%
18.34
21.30
19.33
21.54
23.84
24.22
25.11
22.89
22.49
20.00
24.39
22.89
22.01
94
11.32
FCF margin%
10.41
8.77
10.25
11.59
12.17
10.85
10.19
8.61
6.78
6.87
19.98
8.61
10.22
84
0.679
FCF / Net incomex
2.093
2.055
2.116
2.211
2.543
2.923
3.245
3.093
3.098
3.151
0.423
3.098
2.733
83
29.89
ROIC%
25.23
23.16
21.68
19.98
19.17
18.45
17.57
19.37
18.15
16.48
13.36
18.15
19.27
68
22.85
Return on equity%
3.57
2.67
2.81
4.45
4.60
6.37
8.05
9.70
11.84
10.01
26.44
9.70
5.48
20
4.55
Return on assets%
13.38
13.38
12.49
13.06
15.49
14.13
15.99
15.97
15.71
15.05
24.64
15.71
14.59
54
9.00
EPS€
11.15
10.93
9.51
9.64
9.78
9.94
9.50
9.25
8.01
8.58
9.21
(2.58%)
(3.75%)
—
17.50
EPS growth%
11.22
8.76
9.36
8.50
11.07
10.32
9.40
9.76
8.06
10.27
6.46
9.76
9.58
84
9.27
Bookvalue per sh€
16.39
16.36
14.96
15.03
16.09
16.91
17.37
18.97
20.00
20.92
10.90
5.40%
2.42%
—
2.82
FCF per share€
16.64
17.89
16.46
15.21
15.81
17.85
20.32
22.39
20.66
22.65
13.21
7.45%
3.09%
—
8.01
Dividend per sh€
5.60
6.50
7.51
8.69
9.05
9.61
9.49
10.66
12.57
12.80
8.74
7.17%
8.10%
—
14.36
Div yield (avg)%
7.65
8.13
5.27
2.28
0.40
0.40
0.40
0.40
2.01
0.44
9.71
0.40
1.23
29
15.17
Payout ratio%
4.70
2.31
1.71
0.40
0.40
0.40
0.40
0.40
2.38
0.40
7.89
0.40
0.40
89
1.147
Shares (diluted)M
1.800
2.026
2.409
2.817
3.173
3.640
4.171
4.620
4.985
5.743
1.127
12.60%
13.14%
6
15.59
Buyback yield%
28.81
29.81
30.27
33.13
35.26
37.41
38.60
37.43
36.54
37.30
14.96
37.41
35.90
65
0.502
D/E ratiox
1.670
1.875
2.166
2.137
1.991
2.251
2.440
2.667
2.550
2.906
1.353
2.550
2.208
30
1.242
Enterprise value€M
16.51
18.61
17.32
17.02
17.40
18.06
20.74
23.76
27.00
25.74
2.664
8.15%
4.18%
28
13.54
LT debt€M
21.67
21.24
22.63
23.54
23.57
24.06
25.95
26.46
24.92
24.74
18.22
0.97%
1.42%
77
Revenue
€26.60M
6.33%
1.00×
Cost of revenue
€14.14M
6.07%
0.98×
Operating expenses
€4.046M
6.48%
1.01×
Goodwill & intangibles
17.68%
Spread over hurdle
32.67%