21.71
Revenue€M
17.81
18.34
18.69
19.66
20.19
21.35
21.87
22.70
22.97
23.53
22.29
3.11%
3.04%
26
29.79
Revenue growth%
11.73
13.94
13.28
14.39
16.23
16.11
16.74
18.32
18.16
16.83
21.89
16.83
16.17
63
4.89
Gross margin%
13.63
13.41
13.03
15.45
15.13
16.50
14.67
13.32
15.26
15.92
24.57
15.26
14.90
85
6.67
Operating margin%
7.16
5.69
3.55
1.96
0.40
0.40
1.10
3.06
2.33
1.92
3.81
1.92
2.14
19
13.42
Net margin%
12.66
11.81
9.93
7.45
5.43
5.59
7.65
9.81
9.06
10.54
5.13
9.06
9.43
64
16.58
P/E ratio (avg)x
34.90
33.02
32.21
32.79
36.26
35.96
33.33
35.05
38.28
37.23
34.87
35.96
34.98
26
27.02
EV/EBITx
39.59
39.14
41.32
40.76
38.94
42.91
41.40
44.19
41.40
39.12
29.12
41.40
41.04
90
10.42
FCF yield (avg)%
13.44
15.63
15.59
17.04
16.68
17.63
16.03
15.80
15.58
15.90
20.07
15.90
15.85
78
9.66
FCF margin%
8.25
7.15
7.01
4.84
2.05
4.46
4.36
1.62
3.40
3.32
26.88
3.40
4.41
31
0.238
FCF / Net incomex
0.961
1.098
1.257
1.409
1.378
1.353
1.427
1.606
1.662
1.821
1.725
1.606
1.394
13
16.34
ROIC%
33.94
33.72
35.97
35.84
34.02
34.07
31.83
34.42
35.48
34.09
18.61
34.09
34.08
92
18.11
Return on equity%
20.15
17.31
19.17
20.30
19.06
17.82
16.78
15.04
15.66
16.26
28.79
16.26
17.56
10
11.09
Return on assets%
24.18
26.01
24.15
25.68
23.47
25.04
25.74
25.18
24.50
26.25
3.50
25.18
25.11
11
2.14
EPS€
0.85
0.92
0.86
0.74
0.68
0.71
0.66
0.63
0.59
0.62
2.23
(1.88%)
(2.60%)
—
15.99
EPS growth%
22.87
21.08
20.03
21.42
20.66
22.06
23.24
22.76
25.73
25.55
4.53
23.24
22.41
15
0.40
Bookvalue per sh€
2.22
2.24
2.53
2.43
2.47
2.80
3.18
3.17
3.20
3.27
1.57
5.77%
3.72%
—
1.55
FCF per share€
0.87
1.03
1.18
1.24
1.22
1.28
1.34
1.55
1.68
1.98
0.90
10.25%
9.34%
—
0.95
Dividend per sh€
2.89
3.24
3.19
3.30
3.38
3.50
4.08
3.94
4.31
5.11
0.38
8.63%
7.81%
—
29.89
Div yield (avg)%
24.12
26.04
23.61
25.26
22.75
23.34
26.28
23.81
20.95
23.68
8.73
23.68
23.74
92
17.15
Payout ratio%
25.60
27.76
26.07
28.22
26.42
26.57
28.21
25.76
22.86
23.61
19.77
25.76
26.25
26
3.011
Shares (diluted)M
4.273
4.159
4.291
5.010
5.263
4.986
4.794
4.559
5.016
5.171
2.988
(0.35%)
1.79%
89
10.09
Buyback yield%
13.64
16.60
14.59
11.65
11.25
12.41
10.58
13.38
14.25
15.24
21.37
13.38
13.51
78
0.533
D/E ratiox
1.172
1.006
0.908
0.906
0.848
0.856
0.757
0.788
0.813
0.796
0.696
0.796
0.852
39
24.44
Enterprise value€M
8.708
9.312
8.381
7.960
7.501
7.519
7.222
7.041
7.997
8.710
20.18
3.03%
(1.05%)
68
3.283
LT debt€M
15.89
16.02
17.23
16.90
16.42
14.27
12.65
11.17
11.08
11.85
10.53
(6.32%)
(2.86%)
28
Revenue
€23.53M
3.04%
1.00×
Cost of revenue
€14.13M
3.02%
1.00×
Operating expenses
€4.448M
2.50%
0.95×
Goodwill & intangibles
18.61%