0.893
Revenue€M
9.820
10.17
10.43
10.70
10.89
11.47
11.88
12.11
12.58
13.06
0.992
3.69%
3.36%
16
12.46
Revenue growth%
21.22
20.79
22.86
24.69
21.96
22.11
19.51
16.68
19.30
17.04
7.95
19.30
21.01
16
12.09
Gross margin%
13.90
15.44
15.10
17.65
17.43
17.31
18.34
21.05
20.94
18.13
22.19
18.34
17.54
93
18.35
Operating margin%
17.91
17.95
19.03
20.48
19.94
18.34
21.15
23.39
22.55
25.44
23.91
22.55
20.21
10
17.70
Net margin%
12.87
13.82
12.84
14.91
13.33
13.41
14.17
16.20
16.41
15.95
29.27
15.95
13.99
65
8.348
P/E ratio (avg)x
16.94
16.31
18.89
21.07
21.30
23.44
26.65
24.90
25.45
26.73
8.951
25.45
22.37
21
31.77
EV/EBITx
30.70
36.59
40.13
42.35
45.37
44.24
51.29
54.58
62.07
65.82
16.39
54.58
44.80
81
16.39
FCF yield (avg)%
8.99
9.68
10.61
8.81
7.49
9.73
9.57
9.04
8.79
6.10
14.52
9.04
9.01
7
22.21
FCF margin%
29.78
31.99
34.62
32.55
35.27
37.60
37.53
38.44
39.29
39.53
15.15
38.44
36.40
26
1.654
FCF / Net incomex
0.261
0.247
0.221
0.205
0.200
0.177
0.163
0.164
0.167
0.153
0.724
0.164
0.189
22
3.34
ROIC%
22.88
21.71
24.34
22.93
23.13
23.31
24.43
25.11
26.20
25.95
25.86
25.11
23.83
70
16.20
Return on equity%
25.81
25.71
28.47
29.08
28.52
30.55
32.49
31.48
30.85
32.65
27.79
31.48
29.81
9
9.97
Return on assets%
22.07
19.44
21.17
23.91
25.80
25.35
28.09
25.58
28.25
26.34
17.87
26.34
25.47
55
1.00
EPS€
0.31
0.33
0.34
0.37
0.39
0.42
0.41
0.42
0.42
0.42
1.03
1.87%
2.50%
—
3.10
EPS growth%
25.04
23.47
23.90
25.29
27.29
25.78
24.25
25.01
27.15
26.74
19.33
25.78
25.17
89
1.25
Bookvalue per sh€
0.25
0.28
0.31
0.32
0.34
0.34
0.36
0.38
0.43
0.47
0.90
6.27%
5.78%
—
0.50
FCF per share€
0.86
0.85
0.86
0.90
1.02
1.14
1.18
1.20
1.28
1.50
0.46
8.05%
5.63%
—
0.76
Dividend per sh€
0.61
0.66
0.78
0.92
1.07
1.10
1.11
1.29
1.26
1.48
0.93
6.74%
10.62%
—
2.54
Div yield (avg)%
18.41
20.95
20.79
21.61
21.83
21.43
19.61
19.04
18.58
21.57
29.59
19.61
20.87
16
27.61
Payout ratio%
28.01
30.47
31.42
29.56
31.64
31.53
30.95
29.21
31.93
33.86
4.97
31.53
31.19
55
9.678
Shares (diluted)M
15.19
15.29
16.98
18.99
19.47
20.19
23.20
26.82
30.02
31.27
10.09
9.95%
7.56%
79
16.01
Buyback yield%
7.92
7.17
4.69
3.04
5.97
8.28
7.17
9.13
8.23
10.40
24.05
8.28
7.54
53
1.152
D/E ratiox
1.360
1.594
1.655
1.731
1.754
1.907
2.046
2.383
2.451
2.888
1.486
2.383
1.831
46
7.110
Enterprise value€M
5.344
5.547
6.245
6.451
6.618
6.914
6.945
6.434
7.329
6.830
9.880
0.63%
3.40%
46
5.305
LT debt€M
2.086
2.322
2.139
2.300
2.374
2.603
2.467
2.284
2.599
2.647
4.362
2.20%
2.86%
51
Revenue
€13.06M
3.36%
1.00×
Cost of revenue
€7.755M
3.35%
1.00×
Operating expenses
€2.935M
3.43%
1.01×
Goodwill & intangibles
17.06%
Spread over hurdle
(2.98%)