24.05
Revenue€M
23.73
24.45
25.46
25.64
25.81
26.14
26.48
27.63
28.44
29.28
24.55
2.56%
2.61%
43
16.45
Revenue growth%
31.03
31.96
33.59
35.57
37.68
38.58
41.42
40.15
40.32
38.36
24.33
40.15
38.02
58
5.67
Gross margin%
26.57
27.64
24.98
27.49
29.54
31.34
32.48
33.84
34.88
36.62
11.86
33.84
30.44
81
18.22
Operating margin%
14.92
16.60
15.89
17.70
17.71
16.71
15.58
18.48
20.17
20.22
29.64
18.48
17.21
82
20.24
Net margin%
17.04
18.24
17.32
18.49
18.94
18.19
18.79
18.02
15.64
18.60
10.96
18.19
18.22
51
37.54
P/E ratio (avg)x
26.67
31.63
34.54
39.57
45.19
49.12
53.26
60.93
69.93
76.39
35.58
60.93
47.16
66
13.28
EV/EBITx
31.34
35.73
39.66
44.38
48.38
45.53
50.95
57.76
66.95
73.07
6.928
57.76
46.96
54
3.97
FCF yield (avg)%
21.75
22.86
20.05
21.56
22.84
20.56
20.32
23.26
24.65
24.74
17.89
23.26
22.30
81
23.17
FCF margin%
26.58
25.41
22.70
23.06
22.29
24.69
25.51
28.30
29.51
28.63
16.31
28.30
25.46
37
0.515
FCF / Net incomex
0.250
0.264
0.256
0.270
0.263
0.250
0.246
0.220
0.239
0.250
0.614
0.246
0.250
94
21.34
ROIC%
18.18
16.65
18.79
19.81
19.02
20.10
22.06
20.37
19.61
22.07
28.87
20.37
19.71
69
4.10
Return on equity%
8.63
9.22
6.70
5.09
3.56
3.19
2.33
3.85
2.44
1.32
12.91
2.44
3.70
14
22.63
Return on assets%
29.81
30.67
29.07
29.42
26.56
26.18
28.94
27.12
27.22
27.32
5.37
27.22
28.13
42
2.28
EPS€
6.54
7.52
7.80
7.47
7.21
7.20
8.20
8.66
9.73
9.34
2.55
5.31%
4.29%
—
27.36
EPS growth%
0.40
0.40
0.55
2.78
1.55
1.53
1.41
1.70
2.42
2.59
18.68
1.70
1.54
39
5.23
Bookvalue per sh€
5.49
5.60
5.48
5.21
4.83
4.57
4.45
4.72
5.11
5.44
3.57
2.43%
(0.91%)
—
2.78
FCF per share€
6.04
6.78
7.59
8.28
9.10
8.82
9.26
10.33
11.90
12.73
4.73
6.95%
8.38%
—
2.96
Dividend per sh€
4.56
5.37
5.64
5.78
5.96
6.39
6.61
6.84
8.02
9.41
2.60
9.56%
8.05%
—
26.53
Div yield (avg)%
34.40
35.90
35.91
35.17
34.87
34.11
33.78
35.19
33.69
34.35
14.22
34.11
34.63
36
9.22
Payout ratio%
12.38
12.42
15.24
18.20
16.85
17.72
16.28
19.12
17.30
19.00
8.92
17.72
17.07
24
4.244
Shares (diluted)M
3.732
3.522
3.605
3.511
3.189
3.582
3.568
3.297
3.223
3.514
4.434
1.96%
(0.76%)
69
3.99
Buyback yield%
9.26
10.97
8.86
10.51
13.49
14.76
15.18
16.35
14.52
11.90
8.83
14.76
12.69
13
1.088
D/E ratiox
0.139
0.157
0.160
0.153
0.140
0.137
0.128
0.121
0.118
0.113
1.173
0.121
0.138
20
3.407
Enterprise value€M
9.759
9.763
11.19
13.20
14.48
14.62
15.14
17.08
17.94
20.76
27.94
7.47%
9.23%
90
2.927
LT debt€M
8.686
9.212
9.600
8.797
7.693
7.912
7.292
7.240
7.229
7.546
31.13
(0.38%)
(2.65%)
8
Revenue
€29.28M
2.61%
1.00×
Cost of revenue
€19.56M
2.53%
0.99×
Operating expenses
€4.114M
2.29%
0.97×
Goodwill & intangibles
14.88%
Spread over hurdle
19.11%