5.204
Revenue€M
6.899
7.157
7.426
7.724
7.734
8.078
8.341
8.539
8.626
9.056
5.373
3.20%
3.07%
49
19.02
Revenue growth%
4.68
7.22
8.24
5.56
5.85
7.77
5.94
7.67
10.25
11.11
16.94
7.77
7.45
61
11.32
Gross margin%
21.68
22.84
24.16
21.64
18.78
17.86
16.43
15.34
12.73
13.15
11.45
15.34
18.32
52
8.66
Operating margin%
14.50
15.43
18.32
16.72
15.40
13.90
14.71
12.82
11.23
12.04
25.97
12.82
14.60
11
13.08
Net margin%
3.13
0.92
2.15
2.35
1.24
2.00
4.35
2.71
1.95
3.80
28.62
2.71
2.25
90
30.00
P/E ratio (avg)x
17.78
17.50
18.77
17.77
19.75
20.30
21.48
23.76
26.47
30.42
10.49
23.76
20.02
41
19.39
EV/EBITx
21.66
25.11
29.41
32.79
32.08
31.85
35.76
39.49
45.92
52.43
25.79
39.49
32.44
90
23.45
FCF yield (avg)%
10.42
11.35
13.28
10.83
10.48
12.73
13.57
15.37
13.54
11.51
8.58
13.54
12.12
87
12.98
FCF margin%
15.76
15.90
13.11
15.83
15.15
15.48
14.47
15.50
17.28
19.70
19.08
15.50
15.63
10
1.314
FCF / Net incomex
0.278
0.302
0.333
0.356
0.341
0.331
0.354
0.396
0.415
0.433
0.853
0.396
0.348
59
23.58
ROIC%
18.94
19.78
18.58
20.81
23.79
23.39
25.52
24.30
22.89
20.64
28.86
23.39
21.85
38
13.55
Return on equity%
6.06
6.28
8.62
10.29
11.59
12.32
9.96
11.50
12.82
11.71
12.65
11.71
10.90
28
25.63
Return on assets%
27.51
27.89
29.26
30.92
33.77
36.50
33.74
34.54
36.58
37.46
18.82
36.50
33.76
43
1.65
EPS€
3.01
2.97
3.16
3.52
3.59
3.73
3.35
3.18
3.43
3.15
1.85
(2.57%)
0.42%
—
8.27
EPS growth%
16.82
14.47
12.24
14.13
12.59
13.27
15.55
18.12
20.20
22.10
11.73
18.12
15.01
14
2.15
Bookvalue per sh€
1.69
1.70
1.67
1.75
1.75
1.75
1.80
2.01
1.94
2.18
0.83
4.54%
3.27%
—
1.34
FCF per share€
1.06
1.16
1.24
1.14
1.13
1.24
1.17
1.16
1.06
1.06
0.84
(1.23%)
0.71%
—
1.68
Dividend per sh€
2.10
2.41
2.47
2.69
3.13
3.70
4.41
4.89
5.66
5.61
0.83
12.38%
10.95%
—
29.49
Div yield (avg)%
20.18
19.94
19.71
18.75
15.87
17.56
14.76
13.77
13.00
13.25
16.25
13.77
16.71
50
9.27
Payout ratio%
3.51
4.19
5.18
3.87
5.46
4.21
3.47
3.35
4.54
1.95
19.72
3.47
4.03
85
5.968
Shares (diluted)M
9.186
9.289
11.07
11.75
12.97
14.60
16.52
17.56
19.48
20.89
6.187
10.01%
10.08%
53
6.24
Buyback yield%
34.82
36.26
33.62
31.98
29.91
27.20
26.21
28.25
28.83
27.29
2.22
27.29
29.37
10
1.516
D/E ratiox
0.643
0.628
0.609
0.654
0.638
0.716
0.711
0.750
0.735
0.751
0.722
0.735
0.682
55
6.242
Enterprise value€M
9.654
10.24
10.12
10.65
10.45
11.20
11.25
12.37
13.00
13.00
6.547
4.46%
3.86%
86
8.468
LT debt€M
2.763
2.553
2.654
2.999
2.962
3.144
3.151
3.172
3.258
3.492
6.900
3.34%
1.89%
16
Revenue
€9.056M
3.07%
1.00×
Cost of revenue
€6.339M
3.07%
1.00×
Operating expenses
€1.608M
4.16%
1.11×
Cash and investments
18.80%
Spread over hurdle
31.28%