15.99
Revenue€M
16.56
17.74
18.54
19.30
20.31
21.53
22.38
23.94
25.55
27.45
16.74
6.21%
5.44%
47
22.52
Revenue growth%
25.17
24.84
23.93
26.07
23.64
23.63
23.71
24.97
24.84
27.27
13.60
24.84
24.84
67
12.43
Gross margin%
30.29
29.36
26.77
23.86
22.81
23.41
24.71
25.57
24.88
27.37
12.21
24.88
25.23
60
11.19
Operating margin%
18.81
16.43
17.64
20.39
23.12
22.53
22.53
23.94
21.02
20.08
9.64
22.53
20.70
39
18.44
Net margin%
30.40
32.86
30.84
31.43
32.17
31.89
33.43
32.79
33.87
34.16
11.70
33.43
32.48
84
8.917
P/E ratio (avg)x
43.03
49.86
50.56
54.70
55.02
59.87
60.64
64.94
66.61
75.80
13.63
64.94
57.45
50
11.97
EV/EBITx
23.47
24.40
27.87
28.85
27.77
30.14
34.41
40.04
44.87
47.69
15.29
40.04
29.49
63
28.82
FCF yield (avg)%
1.50
0.40
0.40
0.40
1.78
0.40
1.14
3.59
3.28
2.36
9.27
2.36
1.32
68
25.67
FCF margin%
12.69
10.37
9.02
6.72
6.93
8.81
9.42
10.82
11.45
8.69
22.91
9.42
9.22
13
0.619
FCF / Net incomex
1.103
1.060
0.983
0.966
0.834
0.826
0.728
0.686
0.730
0.687
0.318
0.728
0.830
73
18.78
ROIC%
10.81
13.16
10.84
11.13
8.27
6.47
6.44
4.45
5.61
5.04
8.33
5.61
7.37
92
18.80
Return on equity%
19.66
22.12
23.83
25.61
23.51
25.21
25.19
22.36
21.74
22.63
6.34
22.63
23.07
17
24.54
Return on assets%
5.88
5.89
6.84
4.68
5.65
6.24
8.16
7.89
7.53
7.11
6.54
7.53
6.54
36
2.83
EPS€
1.19
1.22
1.31
1.33
1.20
1.06
0.95
1.02
0.88
0.86
2.98
(6.39%)
(2.36%)
—
28.77
EPS growth%
15.21
14.68
14.77
15.40
13.15
10.25
11.52
13.10
10.36
12.44
22.85
11.52
13.13
64
2.94
Bookvalue per sh€
1.75
1.52
1.43
1.33
1.17
1.17
1.05
0.91
0.88
0.87
1.49
(5.82%)
(6.65%)
—
2.40
FCF per share€
0.95
0.96
0.88
0.95
0.98
0.95
0.86
0.91
0.82
0.71
3.20
(6.25%)
(3.20%)
—
1.86
Dividend per sh€
3.06
3.37
3.29
3.41
3.39
3.75
3.76
3.49
3.42
3.82
0.79
2.47%
2.30%
—
17.09
Div yield (avg)%
23.33
22.97
23.63
23.40
22.63
25.59
26.07
28.12
26.06
26.45
28.76
26.07
24.61
79
15.68
Payout ratio%
13.35
10.63
8.61
10.34
7.65
9.58
10.68
13.48
15.85
14.15
14.13
13.48
10.66
19
2.714
Shares (diluted)M
3.094
3.317
3.433
3.929
3.720
3.658
3.626
3.729
4.002
4.123
2.708
2.08%
2.22%
7
26.88
Buyback yield%
5.21
7.54
4.97
7.30
5.89
6.96
5.71
7.78
6.72
8.10
18.48
6.96
6.84
38
0.173
D/E ratiox
0.637
0.595
0.582
0.557
0.507
0.510
0.469
0.427
0.412
0.382
1.525
0.427
0.509
67
7.803
Enterprise value€M
3.874
4.296
4.079
4.736
4.539
5.078
5.658
5.738
6.106
6.604
13.88
7.79%
6.70%
80
14.42
LT debt€M
20.51
23.42
23.22
25.91
23.82
23.88
23.46
22.58
22.22
25.54
8.693
1.40%
2.73%
26
Revenue
€27.45M
5.44%
1.00×
Cost of revenue
€17.06M
5.15%
0.97×
Operating expenses
€6.600M
5.68%
1.02×
Goodwill & intangibles
19.47%