25.40
Revenue€M
35.79
37.23
39.01
39.84
40.72
41.33
42.98
43.37
44.42
45.43
26.08
2.21%
2.58%
69
9.35
Revenue growth%
7.56
5.17
4.81
3.94
6.04
4.72
4.46
4.30
4.04
3.47
29.89
4.30
4.59
50
17.61
Gross margin%
22.00
23.39
26.29
27.18
24.92
26.18
27.99
29.15
28.11
28.69
14.97
28.11
26.73
9
29.25
Operating margin%
25.41
25.47
24.03
25.77
23.56
24.83
21.93
24.08
23.86
25.51
27.39
24.08
24.45
17
29.85
Net margin%
1.96
3.60
6.17
3.34
0.81
0.40
0.40
1.71
2.39
4.56
23.51
1.71
2.18
43
37.20
P/E ratio (avg)x
28.54
28.01
24.01
22.23
19.49
17.75
15.17
15.96
15.52
15.14
6.194
15.52
18.62
77
29.19
EV/EBITx
16.32
18.48
19.65
21.33
20.61
19.94
19.38
19.41
22.47
24.80
7.122
19.94
19.80
41
21.22
FCF yield (avg)%
18.63
21.39
23.73
24.53
26.50
24.39
26.15
24.16
21.88
20.98
14.50
24.16
23.95
51
17.00
FCF margin%
23.85
24.50
26.25
24.35
27.00
27.52
25.90
23.74
21.69
22.82
10.18
23.74
24.43
41
0.319
FCF / Net incomex
0.412
0.464
0.523
0.509
0.607
0.656
0.729
0.818
0.957
0.952
1.382
0.818
0.632
56
8.27
ROIC%
20.17
18.23
15.83
14.44
12.11
13.77
16.52
18.66
21.02
23.11
27.22
18.66
17.37
76
23.10
Return on equity%
11.87
13.66
16.54
14.95
17.31
19.64
18.41
15.46
13.34
13.42
27.31
15.46
15.20
82
14.54
Return on assets%
23.01
20.07
17.77
14.78
15.09
13.23
13.28
15.57
14.70
17.05
27.88
14.70
15.33
55
47.24
EPS€
83.56
82.28
86.08
85.57
94.13
97.48
104.36
95.77
100.66
104.91
52.81
2.19%
1.66%
—
23.98
EPS growth%
7.67
9.81
8.18
9.34
7.11
5.45
4.10
1.35
2.20
3.35
23.44
3.35
6.28
67
63.31
Bookvalue per sh€
99.48
93.31
100.61
103.36
115.54
123.07
120.18
131.93
140.70
155.19
66.64
6.08%
5.88%
—
62.82
FCF per share€
41.37
43.77
42.55
40.31
42.88
45.65
47.49
50.69
52.68
57.36
60.27
5.99%
2.79%
—
29.46
Dividend per sh€
86.90
97.66
87.33
90.86
102.12
97.67
93.46
103.75
94.27
91.66
77.71
(2.14%)
1.58%
—
24.42
Div yield (avg)%
10.25
7.98
5.68
5.26
5.61
4.53
6.31
5.38
7.73
6.93
7.99
6.31
6.00
75
17.55
Payout ratio%
22.80
20.55
19.22
17.64
15.17
12.64
10.01
8.94
10.18
11.01
7.93
10.18
13.90
45
0.272
Shares (diluted)M
0.234
0.238
0.239
0.217
0.206
0.190
0.200
0.178
0.183
0.193
0.283
(1.34%)
(2.98%)
12
28.59
Buyback yield%
19.69
20.29
17.86
18.92
18.78
16.87
17.82
18.41
18.21
15.76
2.72
17.82
18.31
20
1.139
D/E ratiox
0.847
0.985
1.140
1.212
1.176
1.305
1.386
1.495
1.488
1.466
1.155
1.466
1.258
16
26.07
Enterprise value€M
16.22
15.85
15.43
15.32
15.75
13.47
12.87
13.77
13.55
11.86
5.156
(5.51%)
(4.73%)
67
30.18
LT debt€M
42.42
45.78
47.29
51.93
62.93
72.07
85.12
97.43
106.7
111.9
14.75
12.20%
10.91%
23
Revenue
€45.43M
2.58%
1.00×
Cost of revenue
€31.80M
2.58%
1.00×
Operating expenses
€5.865M
2.70%
1.01×
Goodwill & intangibles
22.22%
Property and equipment
15.14%