15.26
Revenue€M
10.43
11.21
12.27
13.39
14.74
15.95
17.16
18.45
20.30
22.05
16.42
8.39%
8.78%
26
24.26
Revenue growth%
22.29
20.74
23.25
25.04
27.17
29.24
31.65
33.59
33.37
31.37
4.48
31.65
28.21
84
10.08
Gross margin%
21.84
23.75
21.50
20.42
22.80
20.18
19.32
20.30
22.60
20.45
2.67
20.30
20.97
62
14.84
Operating margin%
20.33
18.04
18.71
19.93
17.96
16.83
15.03
12.86
10.12
9.82
19.60
12.86
17.40
36
12.62
Net margin%
18.37
16.69
18.48
20.93
19.09
18.92
19.33
18.58
20.67
21.60
5.66
19.33
19.00
55
27.66
P/E ratio (avg)x
7.964
8.836
8.259
8.125
8.161
7.454
7.502
7.729
7.494
7.275
11.76
7.494
7.847
22
10.11
EV/EBITx
35.38
34.51
39.36
38.20
37.65
35.94
34.36
37.45
40.01
45.89
31.57
37.45
37.55
85
26.08
FCF yield (avg)%
7.45
7.96
10.84
9.99
8.94
11.28
10.66
8.26
9.26
8.72
4.02
9.26
9.10
28
16.98
FCF margin%
21.59
24.02
25.07
25.07
22.45
23.56
24.19
24.05
22.10
24.78
20.72
24.05
24.04
75
0.541
FCF / Net incomex
0.650
0.589
0.527
0.487
0.502
0.451
0.406
0.420
0.445
0.399
0.669
0.420
0.469
38
23.90
ROIC%
29.33
29.31
27.27
29.62
30.21
29.19
28.47
28.26
29.58
29.65
26.18
29.19
29.32
93
20.45
Return on equity%
3.38
3.62
0.70
0.40
0.60
0.40
0.40
2.94
3.19
2.67
8.12
2.67
1.68
20
28.36
Return on assets%
1.70
0.40
1.29
0.40
0.40
1.09
0.40
1.13
1.04
0.40
15.58
1.04
0.72
65
1.40
EPS€
1.04
0.97
1.03
1.14
1.25
1.21
1.21
1.32
1.33
1.31
1.44
1.03%
2.94%
—
5.29
EPS growth%
25.83
23.82
22.41
24.59
22.26
22.15
22.15
19.67
19.51
20.14
20.13
20.14
22.21
27
1.64
Bookvalue per sh€
2.43
2.79
2.72
2.86
2.73
2.93
2.88
2.78
2.56
2.79
2.42
0.42%
2.03%
—
3.09
FCF per share€
3.61
3.51
3.57
4.20
4.67
5.25
5.59
5.68
6.25
6.72
0.61
7.54%
8.14%
—
1.57
Dividend per sh€
1.96
2.17
2.31
2.30
2.03
1.80
1.60
1.51
1.63
1.59
2.67
(4.77%)
(2.26%)
—
23.62
Div yield (avg)%
18.55
19.17
17.82
19.49
19.27
18.18
19.60
16.82
17.94
17.41
11.89
17.94
18.36
56
10.72
Payout ratio%
5.15
4.72
2.13
1.56
0.40
2.05
2.02
2.42
1.76
0.40
27.53
2.02
2.03
7
2.852
Shares (diluted)M
2.640
2.425
2.469
2.610
2.731
3.036
3.418
3.167
3.500
3.315
2.917
3.95%
1.37%
30
15.37
Buyback yield%
19.81
21.54
24.46
27.26
25.63
22.90
22.22
22.45
24.62
27.10
10.58
22.90
23.68
74
0.868
D/E ratiox
1.276
1.162
1.141
1.206
1.127
1.189
1.087
1.011
1.067
1.066
1.561
1.067
1.134
53
4.761
Enterprise value€M
6.416
6.140
5.750
6.508
7.420
8.120
9.054
9.557
9.187
10.12
4.807
6.41%
5.05%
34
6.730
LT debt€M
17.55
19.94
21.67
25.38
26.13
29.12
28.96
28.06
33.20
34.24
12.69
5.55%
8.12%
16
Revenue
€22.05M
8.78%
1.00×
Cost of revenue
€15.43M
8.78%
1.00×
Operating expenses
€2.731M
9.10%
1.03×
Goodwill & intangibles
15.74%
Spread over hurdle
(1.02%)