23.74
Revenue€M
25.35
25.52
25.94
26.59
26.98
27.34
26.89
27.31
27.91
27.76
25.54
0.57%
1.19%
94
22.35
Revenue growth%
13.68
11.19
12.49
11.57
8.86
6.72
5.84
3.31
3.69
5.75
10.10
5.75
7.79
76
27.41
Gross margin%
7.47
8.39
5.90
3.60
2.93
4.82
5.37
3.79
1.94
3.63
23.23
3.79
4.31
42
27.22
Operating margin%
4.20
6.64
9.03
11.32
10.01
7.18
9.16
8.82
8.58
11.58
18.50
8.82
8.93
29
3.95
Net margin%
21.14
21.97
20.76
18.66
16.96
14.67
12.43
12.80
12.27
13.31
25.17
12.80
15.82
22
28.79
P/E ratio (avg)x
10.53
9.760
9.064
7.755
8.092
8.462
7.472
6.434
6.686
7.264
24.22
7.264
7.924
41
29.35
EV/EBITx
20.73
22.83
21.47
22.60
24.65
23.29
22.58
23.95
26.87
29.56
9.351
23.95
23.06
21
18.47
FCF yield (avg)%
4.05
5.98
8.59
7.86
5.08
5.92
4.11
6.79
8.26
9.25
24.39
6.79
6.38
71
9.55
FCF margin%
12.02
11.01
10.98
9.56
12.32
14.95
14.09
13.56
13.23
10.32
11.87
13.56
12.17
85
1.024
FCF / Net incomex
1.155
1.372
1.450
1.486
1.640
1.726
1.958
2.250
2.671
2.749
1.767
2.250
1.683
90
19.51
ROIC%
25.97
26.62
29.30
32.08
32.95
31.01
31.17
33.52
35.25
35.31
28.17
33.52
31.63
62
12.53
Return on equity%
32.17
33.99
33.57
35.83
33.75
31.51
34.03
31.94
31.09
29.52
8.85
31.51
32.87
77
19.86
Return on assets%
31.35
31.23
32.08
29.36
29.52
30.34
30.39
29.14
29.37
31.57
28.26
30.34
30.36
53
3.88
EPS€
6.64
6.19
6.96
7.33
7.43
7.29
7.51
8.53
8.04
8.11
3.98
1.77%
2.43%
—
27.51
EPS growth%
4.83
5.76
3.35
3.82
6.78
7.01
4.81
2.78
1.93
0.42
14.34
2.78
4.31
49
2.95
Bookvalue per sh€
4.54
4.23
4.79
5.28
6.04
6.69
6.44
6.95
7.99
8.39
5.88
6.79%
7.60%
—
3.00
FCF per share€
3.81
3.69
3.41
3.26
3.63
3.98
3.69
3.84
3.95
3.87
5.24
1.29%
(0.08%)
—
1.58
Dividend per sh€
4.26
4.37
4.41
4.30
4.93
5.20
5.12
5.67
5.98
6.88
2.68
6.88%
5.96%
—
3.32
Div yield (avg)%
18.67
21.58
22.56
21.01
20.71
20.94
19.04
19.04
21.12
18.65
2.17
19.04
20.83
14
16.17
Payout ratio%
20.85
21.88
22.33
20.20
17.90
14.94
17.66
14.92
13.24
13.07
8.54
14.92
17.78
92
2.621
Shares (diluted)M
1.959
2.031
1.795
1.758
1.929
2.103
2.204
2.238
2.073
1.820
2.528
(1.16%)
(0.15%)
80
28.11
Buyback yield%
15.06
16.63
19.04
20.97
18.90
16.42
19.02
19.84
18.22
16.88
19.01
18.22
18.56
12
1.156
D/E ratiox
1.543
1.651
1.607
1.800
1.862
2.014
2.111
2.245
2.095
2.286
1.424
2.111
1.938
10
23.99
Enterprise value€M
4.967
4.808
5.304
5.250
5.446
6.009
5.957
6.394
6.494
5.873
18.28
1.52%
0.81%
84
25.56
LT debt€M
1.868
1.656
1.807
1.588
1.645
1.560
1.609
1.754
1.862
2.022
24.06
4.21%
(0.40%)
10
Revenue
€27.76M
1.19%
1.00×
Cost of revenue
€14.10M
0.89%
0.97×
Operating expenses
€6.053M
1.55%
1.04×
Property and equipment
20.20%
Goodwill & intangibles
19.27%