12.53
Revenue€M
11.86
12.19
12.81
13.38
14.10
14.58
15.35
15.90
16.41
17.51
13.73
4.43%
4.32%
37
26.88
Revenue growth%
5.62
7.57
6.29
3.56
1.96
3.74
6.20
8.07
8.66
5.71
23.61
6.20
5.95
26
17.85
Gross margin%
20.38
20.60
19.92
19.93
21.91
24.72
27.27
27.72
28.11
28.83
3.51
27.72
23.31
52
10.56
Operating margin%
11.91
9.70
9.25
11.91
14.71
14.72
16.33
17.22
14.99
16.45
18.36
16.33
14.72
84
24.14
Net margin%
15.41
17.31
16.01
13.71
11.62
11.39
13.86
15.72
15.90
16.18
20.53
15.72
15.56
53
30.30
P/E ratio (avg)x
29.93
31.89
28.10
27.30
25.78
22.94
21.69
23.72
21.70
20.97
33.18
21.70
24.75
36
7.199
EV/EBITx
10.57
11.04
11.25
10.92
12.58
14.80
17.29
17.82
17.38
20.21
27.65
17.38
13.69
15
13.71
FCF yield (avg)%
9.56
8.61
5.63
5.65
7.89
7.46
8.39
11.00
12.64
12.45
15.54
11.00
8.50
53
12.03
FCF margin%
16.72
17.84
15.75
17.21
16.32
19.25
16.71
15.96
18.89
17.61
6.76
17.61
16.97
7
1.037
FCF / Net incomex
1.644
1.834
1.933
1.931
1.872
1.789
1.601
1.446
1.322
1.477
1.045
1.477
1.716
50
20.26
ROIC%
25.71
24.59
24.77
23.21
25.76
25.22
27.58
24.96
25.55
26.97
8.26
25.55
25.39
64
4.22
Return on equity%
32.81
31.57
33.92
35.43
37.23
38.51
39.10
38.60
39.77
42.38
18.43
39.10
37.87
9
27.79
Return on assets%
24.85
24.76
22.09
20.95
19.84
21.35
20.56
17.63
18.10
17.22
25.91
18.10
20.76
32
3.21
EPS€
3.56
4.01
3.77
4.07
3.85
4.42
4.54
4.46
4.75
4.80
3.38
4.52%
2.47%
—
23.69
EPS growth%
17.73
16.76
19.15
21.88
19.66
22.50
22.76
21.01
18.76
17.30
20.14
21.01
19.41
52
2.01
Bookvalue per sh€
0.48
0.49
0.46
0.45
0.44
0.40
0.43
0.42
0.39
0.42
2.69
(1.18%)
(0.85%)
—
0.95
FCF per share€
0.78
0.83
0.79
0.79
0.76
0.82
0.92
0.88
0.99
0.94
1.72
4.32%
2.36%
—
2.14
Dividend per sh€
4.12
3.72
3.67
3.25
3.53
3.27
2.96
3.07
3.23
2.94
1.80
(3.62%)
(2.53%)
—
27.12
Div yield (avg)%
27.54
30.13
28.41
27.77
28.94
26.14
23.51
25.31
24.83
27.59
24.72
25.31
27.56
74
2.19
Payout ratio%
24.33
24.38
21.53
23.49
21.42
18.92
21.17
18.49
15.74
15.02
16.48
18.49
21.30
41
2.285
Shares (diluted)M
2.008
2.157
2.324
2.028
1.800
1.586
1.701
1.831
1.790
1.865
2.292
0.70%
(2.12%)
51
22.69
Buyback yield%
20.89
21.12
20.18
22.95
22.31
22.90
21.91
21.05
22.36
23.78
14.85
22.36
22.11
22
1.052
D/E ratiox
0.586
0.542
0.556
0.566
0.605
0.531
0.528
0.508
0.523
0.482
0.532
0.523
0.537
80
10.66
Enterprise value€M
3.759
3.454
3.803
4.047
4.048
3.706
3.545
3.689
3.970
4.239
6.867
0.93%
0.79%
83
8.954
LT debt€M
8.297
9.674
10.43
11.31
13.34
14.41
16.54
16.08
17.91
19.00
8.586
7.33%
8.06%
53
Revenue
€17.51M
4.32%
1.00×
Cost of revenue
€10.39M
4.46%
1.01×
Operating expenses
€3.696M
3.62%
0.93×
Spread over hurdle
(0.07%)