20.39
Revenue€M
19.92
20.96
21.31
21.64
22.37
23.56
24.33
24.79
25.58
26.62
21.51
3.54%
3.56%
91
7.10
Revenue growth%
6.49
6.13
6.63
7.96
5.85
4.85
2.05
3.92
5.75
4.72
24.94
4.72
5.80
49
9.26
Gross margin%
31.13
30.21
29.71
29.20
26.58
25.31
27.98
25.55
25.63
25.36
13.22
25.55
27.28
11
2.14
Operating margin%
18.80
20.39
20.27
19.85
21.41
22.36
21.44
18.45
17.39
16.77
18.18
18.45
20.06
20
21.72
Net margin%
19.28
19.73
19.91
20.86
22.28
21.34
22.15
24.90
27.13
26.01
24.18
24.90
21.75
80
27.88
P/E ratio (avg)x
22.95
23.03
20.60
22.09
21.95
21.88
20.25
18.80
17.29
17.00
18.36
18.80
21.24
21
9.915
EV/EBITx
11.73
11.21
10.38
10.06
9.404
9.397
9.851
9.923
9.341
8.951
18.47
9.397
9.887
67
9.54
FCF yield (avg)%
11.61
13.73
16.42
19.18
20.59
22.88
23.51
21.26
19.86
22.78
17.88
22.78
20.22
90
11.23
FCF margin%
23.05
21.63
21.73
21.39
23.02
25.88
27.39
26.22
26.91
25.17
20.15
26.22
24.11
15
1.564
FCF / Net incomex
1.523
1.563
1.667
1.661
1.887
1.901
2.073
2.276
2.595
2.517
0.472
2.276
1.894
47
13.16
ROIC%
12.78
10.17
8.82
7.39
7.54
8.01
8.99
11.98
9.96
7.86
19.05
8.99
8.90
18
12.05
Return on equity%
9.82
8.82
10.45
10.48
11.26
11.72
12.47
10.59
8.89
11.49
4.71
11.49
10.53
25
23.26
Return on assets%
21.26
23.48
23.66
22.74
19.78
19.09
18.20
18.41
21.13
19.54
21.44
19.09
20.46
56
1.68
EPS€
2.10
1.87
2.01
2.19
1.95
1.92
1.82
1.69
1.77
1.72
1.85
(2.52%)
(1.75%)
—
24.30
EPS growth%
13.39
14.93
16.73
15.42
16.41
17.59
16.52
19.42
22.26
20.74
20.97
19.42
16.63
74
2.21
Bookvalue per sh€
1.88
1.94
2.14
2.56
2.68
2.82
3.35
3.29
3.58
4.22
0.44
9.48%
8.69%
—
0.56
FCF per share€
1.33
1.35
1.51
1.67
1.69
1.82
2.00
2.05
2.28
2.37
1.50
7.04%
6.86%
—
2.08
Dividend per sh€
0.98
0.92
1.03
1.04
1.12
1.12
1.09
1.21
1.13
1.26
0.76
2.39%
2.55%
—
15.35
Div yield (avg)%
9.23
8.23
10.40
11.36
13.29
12.79
15.75
16.09
13.50
11.52
13.66
13.50
12.15
86
11.68
Payout ratio%
26.86
29.13
29.01
31.89
32.49
31.79
30.33
31.84
34.74
36.60
4.24
31.84
31.82
89
7.756
Shares (diluted)M
6.172
6.388
6.204
5.700
5.753
5.312
4.987
4.556
3.955
3.998
7.957
(7.02%)
(3.48%)
64
6.88
Buyback yield%
19.96
20.20
22.64
24.75
26.87
27.49
26.47
26.22
24.83
26.68
22.54
26.47
25.53
61
1.304
D/E ratiox
0.165
0.171
0.168
0.156
0.174
0.198
0.190
0.199
0.215
0.197
0.870
0.198
0.182
20
22.27
Enterprise value€M
31.01
34.11
33.56
36.95
39.25
40.84
48.66
52.82
60.09
65.92
18.84
10.93%
9.71%
80
21.68
LT debt€M
13.67
14.78
15.44
18.65
20.24
19.67
19.21
18.83
19.36
19.76
24.04
(0.48%)
3.85%
10
Revenue
€26.62M
3.56%
1.00×
Cost of revenue
€16.50M
3.81%
1.02×
Operating expenses
€3.550M
3.21%
0.97×
Property and equipment
16.66%