19.05
Revenue€M
15.99
16.62
16.87
17.47
17.78
17.87
18.34
18.56
19.05
20.66
23.58
1.74%
2.42%
28
23.53
Revenue growth%
15.37
17.44
14.82
12.88
13.50
16.18
16.95
18.96
16.16
7.87
6.80
16.18
15.77
21
25.36
Gross margin%
14.41
13.05
11.83
10.60
7.89
9.99
12.73
10.63
8.89
15.82
28.44
9.99
11.23
70
29.81
Operating margin%
27.10
28.11
27.87
27.54
27.56
30.49
33.32
32.14
30.28
3.36
27.99
30.49
28.35
35
8.29
Net margin%
0.74
2.15
0.65
1.77
3.65
5.55
8.50
8.92
8.24
26.94
13.69
8.24
3.60
55
34.88
P/E ratio (avg)x
14.61
17.13
18.24
19.64
22.93
23.09
24.13
25.74
30.21
35.08
16.63
24.13
21.29
58
14.12
EV/EBITx
35.58
34.53
33.34
30.42
31.67
34.94
39.73
43.96
46.80
18.64
27.88
39.73
34.74
30
15.13
FCF yield (avg)%
30.77
27.98
29.39
28.66
27.92
29.81
31.31
31.96
31.79
3.80
14.84
31.31
29.60
55
25.81
FCF margin%
16.76
16.69
15.28
12.80
14.66
15.90
15.20
15.97
13.53
22.21
9.62
15.20
15.24
6
0.108
FCF / Net incomex
0.958
1.051
1.078
1.078
1.120
1.204
1.306
1.163
1.216
0.762
0.102
1.204
1.099
62
29.86
ROIC%
23.79
24.40
24.07
24.88
22.41
20.70
17.79
17.56
18.03
10.06
27.42
18.03
22.49
58
13.00
Return on equity%
30.52
27.79
27.30
27.72
27.18
28.62
26.32
25.87
26.97
19.18
7.36
26.97
27.51
50
11.50
Return on assets%
12.99
15.50
13.78
13.81
15.63
14.87
12.02
10.63
9.58
10.24
16.39
12.02
13.80
17
10.73
EPS€
4.18
4.48
4.64
4.27
4.38
4.53
4.21
4.38
4.71
11.20
12.50
1.94%
1.13%
—
26.09
EPS growth%
19.50
19.22
21.25
18.46
16.25
15.84
16.96
14.52
17.41
25.21
20.79
16.25
17.18
68
8.27
Bookvalue per sh€
2.10
2.23
2.38
2.16
2.09
2.13
1.84
1.68
1.58
6.00
1.95
(6.09%)
(2.86%)
—
6.25
FCF per share€
7.82
8.48
8.58
8.58
8.78
8.16
8.65
9.39
8.66
5.71
6.63
0.18%
0.63%
—
5.58
Dividend per sh€
18.79
19.94
22.37
25.64
27.38
29.48
28.44
32.01
30.74
10.15
10.73
3.69%
8.55%
—
28.28
Div yield (avg)%
21.66
19.35
22.04
19.28
18.35
21.25
23.33
20.80
18.99
2.75
4.39
20.80
20.07
46
21.00
Payout ratio%
0.40
0.40
0.40
1.00
0.40
0.40
0.40
0.40
2.07
23.19
14.53
0.40
0.40
33
1.115
Shares (diluted)M
1.127
1.142
1.205
1.211
1.261
1.423
1.335
1.493
1.670
1.116
1.107
6.64%
3.35%
86
15.97
Buyback yield%
18.74
21.15
19.29
21.67
20.33
20.07
17.87
16.85
17.90
26.38
22.53
17.90
19.02
20
0.810
D/E ratiox
2.180
2.186
2.119
2.148
2.217
2.295
2.452
2.424
2.316
0.305
0.581
2.316
2.201
77
18.93
Enterprise value€M
1.838
1.870
1.908
1.821
1.949
1.964
1.926
1.735
1.585
13.60
1.848
(2.74%)
(1.06%)
54
15.86
LT debt€M
5.971
6.167
5.907
6.505
5.805
6.224
6.101
5.602
5.586
0.815
18.62
(3.00%)
(0.61%)
28
Revenue
€19.05M
2.42%
1.00×
Cost of revenue
€13.33M
2.71%
1.03×
Operating expenses
€2.164M
1.74%
0.94×
Property and equipment
16.92%
Return on capital
127.75%
Spread over hurdle
122.07%