10.93
Revenue€M
24.54
26.07
27.62
28.79
30.38
31.48
32.57
33.12
34.31
36.30
12.15
3.62%
4.43%
11
4.77
Revenue growth%
6.75
3.98
4.65
7.39
8.91
11.11
8.85
8.51
9.78
11.49
10.79
9.78
8.68
43
8.54
Gross margin%
17.75
16.73
13.84
16.84
18.29
18.65
17.88
17.01
18.48
20.54
11.70
18.48
17.82
21
14.81
Operating margin%
6.66
4.77
6.53
6.72
8.41
9.51
8.62
9.03
9.72
7.20
5.39
9.03
7.80
44
13.29
Net margin%
31.18
28.50
30.51
28.48
29.65
27.59
27.94
27.41
27.18
28.04
23.15
27.59
28.26
46
21.52
P/E ratio (avg)x
11.53
12.01
13.52
14.19
15.99
14.95
14.55
14.09
14.84
15.94
22.50
14.84
14.37
35
36.36
EV/EBITx
31.08
30.92
35.52
40.07
44.19
44.80
44.65
44.10
44.29
44.30
12.95
44.30
44.14
13
7.95
FCF yield (avg)%
16.16
14.17
11.65
9.18
7.95
7.80
10.29
9.50
11.09
11.52
24.97
10.29
10.69
68
3.10
FCF margin%
11.76
12.67
14.75
15.06
15.84
14.76
15.62
13.20
10.56
11.23
25.67
13.20
13.97
42
0.735
FCF / Net incomex
0.292
0.308
0.314
0.302
0.307
0.334
0.361
0.376
0.422
0.450
1.426
0.376
0.324
90
10.28
ROIC%
29.67
31.43
29.38
27.85
27.59
29.67
30.55
29.46
32.39
34.89
8.64
30.55
29.67
21
9.71
Return on equity%
10.69
11.17
8.49
5.50
4.78
3.35
4.96
2.23
1.35
0.40
29.46
2.23
4.87
67
10.51
Return on assets%
25.36
27.15
29.17
29.36
30.09
31.57
30.62
32.49
32.43
29.90
3.24
31.57
30.00
26
0.51
EPS€
1.77
1.94
2.25
2.46
2.98
3.62
4.22
4.97
5.66
5.64
0.55
13.61%
12.30%
—
22.14
EPS growth%
15.65
17.17
19.36
17.46
16.27
15.51
14.05
15.38
17.44
19.41
27.56
15.51
16.72
29
0.42
Bookvalue per sh€
2.44
2.30
2.49
2.15
2.28
2.23
2.01
1.87
1.88
2.00
2.01
(2.59%)
(1.97%)
—
2.07
FCF per share€
1.93
1.81
1.84
1.71
1.47
1.33
1.13
1.08
1.13
1.12
0.59
(5.28%)
(5.74%)
—
1.94
Dividend per sh€
2.03
1.83
1.80
1.98
2.14
1.92
1.76
1.62
1.58
1.65
2.35
(5.08%)
(2.85%)
—
4.76
Div yield (avg)%
21.42
21.57
20.17
20.77
21.61
18.83
16.08
13.45
16.09
14.62
17.38
16.08
19.50
10
21.10
Payout ratio%
5.22
4.04
4.13
4.45
1.51
0.40
3.12
3.15
1.66
2.64
7.03
2.64
3.13
32
6.996
Shares (diluted)M
5.436
4.955
4.771
4.651
4.176
3.896
4.114
4.318
3.910
3.724
6.898
(2.26%)
(4.87%)
46
27.13
Buyback yield%
2.28
4.45
6.71
7.37
10.17
8.58
7.47
5.53
3.18
4.65
26.39
5.53
6.12
32
0.472
D/E ratiox
2.169
2.358
2.455
2.501
2.867
3.273
3.080
3.111
3.434
3.665
1.730
3.273
2.974
36
28.18
Enterprise value€M
41.26
39.89
43.02
41.90
46.63
49.21
48.44
44.46
42.32
47.74
22.22
0.47%
2.23%
5
34.41
LT debt€M
24.87
27.31
30.48
33.03
36.44
40.69
44.28
47.80
45.54
41.48
44.22
2.63%
5.58%
24
Revenue
€36.30M
4.43%
1.00×
Cost of revenue
€23.92M
4.57%
1.01×
Operating expenses
€3.880M
4.51%
1.01×
Cash and investments
15.67%
Goodwill & intangibles
15.21%
Spread over hurdle
(2.23%)