2.027
Revenue€M
38.16
38.24
38.32
39.39
40.84
42.08
42.99
44.02
45.32
46.82
2.255
2.77%
2.56%
61
23.75
Revenue growth%
24.81
27.59
27.16
29.60
28.07
26.87
26.88
27.73
27.71
25.55
3.51
26.88
27.38
40
22.89
Gross margin%
19.90
21.90
20.24
21.19
21.23
21.74
19.68
17.99
19.82
22.22
8.87
19.82
20.71
79
28.25
Operating margin%
27.28
29.67
29.12
29.42
26.90
26.99
27.30
27.85
26.15
28.33
7.47
27.30
27.58
87
28.99
Net margin%
25.60
26.18
26.32
27.52
25.75
23.84
26.24
26.97
26.57
26.58
21.27
26.57
26.28
83
35.17
P/E ratio (avg)x
23.38
21.92
20.99
20.68
23.48
22.49
21.02
19.12
18.39
18.89
18.02
19.12
21.00
34
36.45
EV/EBITx
15.37
14.74
13.08
11.64
10.29
11.14
10.77
10.77
11.78
12.89
31.37
11.14
11.71
77
10.87
FCF yield (avg)%
19.69
17.05
19.17
16.37
16.22
19.03
17.80
16.33
17.07
15.12
28.29
17.07
17.06
78
26.89
FCF margin%
17.62
18.77
19.92
20.16
19.49
20.51
19.54
20.75
23.47
26.27
19.34
20.75
20.04
33
0.623
FCF / Net incomex
2.035
2.108
2.027
2.286
2.378
2.380
2.476
2.487
2.815
3.003
1.453
2.487
2.379
82
19.12
ROIC%
10.12
10.53
12.58
12.80
13.15
13.51
14.35
15.36
12.96
11.80
8.17
13.51
12.88
20
8.79
Return on equity%
10.95
10.21
7.79
10.71
8.94
7.60
10.24
7.50
7.11
10.10
19.17
7.60
9.52
48
14.84
Return on assets%
16.74
14.54
14.38
13.18
12.58
10.66
9.78
9.31
9.57
11.14
6.54
9.78
11.86
20
1.06
EPS€
1.89
1.96
2.00
2.01
2.33
2.64
3.04
3.09
3.38
3.38
1.16
7.70%
6.38%
—
29.40
EPS growth%
19.84
20.75
19.41
22.14
20.58
22.36
20.28
18.39
20.74
21.04
6.90
20.74
20.66
54
2.59
Bookvalue per sh€
1.54
1.57
1.72
1.79
1.77
1.79
1.58
1.44
1.31
1.46
2.96
(3.75%)
(1.77%)
—
0.86
FCF per share€
3.06
3.19
3.67
4.28
4.59
5.37
5.77
6.84
6.87
7.96
2.55
11.67%
11.75%
—
1.53
Dividend per sh€
3.07
3.05
3.33
3.49
3.37
3.84
4.14
4.27
4.01
4.13
1.14
4.18%
3.04%
—
5.58
Div yield (avg)%
5.95
6.34
6.70
4.75
7.15
5.42
3.31
2.28
0.40
0.40
23.56
2.28
5.08
73
21.87
Payout ratio%
20.70
20.29
19.10
18.95
17.17
19.40
18.54
17.44
17.99
20.56
28.37
18.54
19.02
18
6.755
Shares (diluted)M
8.907
9.520
10.71
10.24
10.41
9.798
10.38
11.06
11.70
12.75
6.519
4.15%
3.85%
61
7.01
Buyback yield%
16.52
17.17
17.42
14.93
15.40
14.92
12.66
13.86
13.54
16.11
2.56
13.86
15.17
8
1.285
D/E ratiox
2.563
3.001
3.447
3.673
3.781
4.112
4.319
4.842
5.449
5.673
1.298
4.842
3.946
57
20.63
Enterprise value€M
32.12
30.11
32.01
29.17
27.71
26.62
26.99
23.77
22.67
20.57
24.16
(5.78%)
(3.85%)
19
12.57
LT debt€M
6.636
6.811
7.729
7.458
7.484
7.526
6.956
6.505
6.275
6.422
18.28
(3.01%)
0.06%
46
Revenue
€46.82M
2.56%
1.00×
Cost of revenue
€29.40M
2.70%
1.01×
Operating expenses
€8.520M
2.14%
0.96×
Cash and investments
18.30%
Goodwill & intangibles
17.06%