4.182
Revenue€M
2.202
2.402
2.574
2.756
3.026
3.260
3.575
3.799
4.073
4.461
4.290
8.07%
8.21%
43
16.78
Revenue growth%
32.39
34.34
34.01
31.68
30.56
31.24
32.81
33.89
36.27
37.49
6.68
33.89
33.35
25
13.54
Gross margin%
19.36
17.29
16.47
16.79
17.17
17.81
17.41
16.46
19.30
19.09
23.48
17.81
17.35
41
9.89
Operating margin%
27.88
25.84
23.24
21.56
23.77
21.71
23.80
21.87
24.78
24.29
23.69
23.80
23.79
76
10.06
Net margin%
17.52
16.72
16.89
17.80
18.54
20.91
18.69
20.66
21.38
24.37
9.24
20.91
18.62
29
16.58
P/E ratio (avg)x
18.91
18.03
19.30
19.46
16.81
16.58
17.34
17.68
18.47
16.00
12.88
17.34
17.85
46
6.785
EV/EBITx
32.46
34.80
41.23
46.46
46.09
54.40
53.22
56.18
64.31
74.74
36.68
56.18
49.84
63
15.92
FCF yield (avg)%
10.99
11.33
9.52
7.97
5.09
7.11
9.16
8.85
7.85
6.32
9.60
7.85
8.41
90
19.41
FCF margin%
5.09
5.90
6.66
9.03
7.57
5.31
5.27
6.38
5.98
5.21
3.48
5.31
5.94
68
0.845
FCF / Net incomex
1.903
1.948
2.114
2.301
2.404
2.565
2.456
2.779
2.798
2.661
1.487
2.661
2.430
71
6.15
ROIC%
0.40
0.40
0.40
0.65
0.40
1.32
0.40
3.14
2.56
3.21
5.27
2.56
0.53
80
14.41
Return on equity%
18.55
18.98
20.31
20.89
20.39
21.44
19.31
22.24
23.75
26.14
18.75
22.24
20.64
94
13.84
Return on assets%
7.21
9.93
10.21
12.33
9.54
12.17
14.50
12.90
15.73
18.00
7.39
14.50
12.25
84
0.44
EPS€
1.12
1.08
1.10
1.19
1.14
1.12
1.11
1.07
1.12
1.31
0.46
2.76%
2.18%
—
17.22
EPS growth%
35.21
34.94
33.64
32.00
32.98
32.05
29.37
26.81
28.19
30.36
6.52
29.37
32.02
80
0.46
Bookvalue per sh€
0.61
0.65
0.67
0.59
0.62
0.60
0.60
0.54
0.56
0.52
0.87
(3.36%)
(1.89%)
—
0.71
FCF per share€
0.18
0.18
0.20
0.18
0.17
0.18
0.18
0.20
0.18
0.19
0.75
1.34%
1.17%
—
0.30
Dividend per sh€
0.42
0.40
0.38
0.41
0.44
0.48
0.50
0.50
0.51
0.58
0.38
5.80%
3.20%
—
10.07
Div yield (avg)%
29.17
28.09
29.02
29.86
27.66
25.53
25.31
25.86
28.38
29.80
24.34
25.86
28.23
20
3.97
Payout ratio%
21.48
23.19
23.48
25.06
26.77
26.18
25.30
27.15
24.72
26.97
10.02
26.18
25.18
27
4.082
Shares (diluted)M
4.314
4.149
4.430
4.405
4.086
4.549
4.793
4.931
5.267
4.823
4.011
3.38%
2.32%
27
15.87
Buyback yield%
31.43
29.41
28.42
29.66
30.79
28.49
26.69
27.66
29.95
32.19
7.70
28.49
29.54
69
0.580
D/E ratiox
0.152
0.152
0.169
0.168
0.168
0.165
0.145
0.159
0.152
0.157
1.565
0.157
0.158
92
2.892
Enterprise value€M
3.427
3.454
3.836
4.391
4.198
4.469
4.203
4.188
4.197
4.570
1.082
1.71%
4.20%
6
5.179
LT debt€M
0.274
0.306
0.341
0.342
0.330
0.314
0.328
0.297
0.309
0.328
3.699
(0.07%)
2.77%
16
Revenue
€4.461M
8.21%
1.00×
Cost of revenue
€2.936M
8.31%
1.01×
Operating expenses
€0.608M
8.34%
1.01×
Goodwill & intangibles
16.82%
Spread over hurdle
13.29%