30.83
Revenue€M
26.20
27.07
28.74
29.55
30.66
32.46
34.08
35.48
36.45
37.43
34.08
4.07%
4.09%
88
17.67
Revenue growth%
9.88
9.00
10.08
11.42
13.82
12.09
11.89
12.46
13.93
16.63
26.80
12.46
11.99
88
29.07
Gross margin%
3.40
0.84
0.40
1.80
2.00
0.58
0.40
3.35
2.99
4.97
9.32
2.99
1.90
70
19.76
Operating margin%
17.75
15.30
16.78
19.55
19.43
17.51
18.01
19.42
18.23
17.16
11.86
18.01
17.88
26
27.89
Net margin%
24.47
24.74
25.42
26.08
28.47
29.05
29.28
30.21
31.08
32.03
18.56
30.21
28.76
24
9.368
P/E ratio (avg)x
25.89
29.41
30.64
30.06
33.52
38.89
39.20
41.89
43.90
43.79
9.234
41.89
36.21
73
37.40
EV/EBITx
12.86
13.62
13.54
13.87
12.99
13.76
12.00
12.07
11.55
10.06
19.29
12.00
12.93
17
3.09
FCF yield (avg)%
27.50
29.90
32.28
32.67
31.55
29.01
29.33
28.28
31.16
30.00
17.04
29.33
29.95
51
3.97
FCF margin%
2.16
1.73
4.63
2.23
3.00
0.40
0.40
3.12
4.54
4.69
7.89
3.12
2.61
44
1.792
FCF / Net incomex
0.970
1.064
1.074
1.091
1.134
1.166
1.358
1.402
1.404
1.572
0.221
1.402
1.150
58
12.87
ROIC%
21.48
20.53
18.65
18.99
16.45
17.52
18.34
16.14
14.76
12.40
7.44
16.14
17.93
95
28.40
Return on equity%
1.77
2.21
1.99
0.40
0.40
0.40
2.65
2.40
3.60
2.49
10.67
2.49
2.10
90
18.80
Return on assets%
2.03
3.59
3.71
5.72
5.81
6.52
6.91
9.79
9.68
9.66
29.60
9.66
6.17
58
52.91
EPS€
68.76
63.55
63.08
71.59
81.19
81.87
79.79
90.42
103.53
94.41
54.85
3.06%
4.54%
—
25.17
EPS growth%
16.26
16.19
17.57
19.53
18.46
17.49
18.54
21.53
23.44
25.27
24.42
21.53
18.50
33
19.08
Bookvalue per sh€
86.24
92.99
100.82
98.23
99.21
101.42
103.94
111.21
115.19
112.93
47.93
2.62%
2.61%
—
35.66
FCF per share€
78.50
77.14
76.81
77.07
67.76
63.87
64.12
60.25
54.62
52.46
38.01
(4.99%)
(3.73%)
—
90.47
Dividend per sh€
72.49
73.17
77.90
94.12
110.41
114.32
121.98
136.36
145.82
146.35
80.24
5.80%
8.30%
—
7.46
Div yield (avg)%
23.67
21.60
21.10
19.57
18.85
16.89
15.56
13.63
12.14
13.06
10.54
13.63
17.87
25
22.63
Payout ratio%
22.95
23.02
23.30
23.38
24.97
26.52
25.99
26.62
24.39
23.99
16.73
25.99
24.19
22
0.096
Shares (diluted)M
0.130
0.123
0.139
0.144
0.156
0.157
0.169
0.189
0.190
0.218
0.099
6.86%
6.56%
29
8.49
Buyback yield%
29.39
28.36
25.79
25.44
27.11
29.43
31.58
30.78
30.29
33.11
27.37
30.78
29.41
44
0.850
D/E ratiox
0.580
0.610
0.676
0.712
0.744
0.683
0.673
0.764
0.810
0.737
1.618
0.737
0.698
50
9.525
Enterprise value€M
21.13
22.86
22.58
23.88
23.89
25.46
25.57
26.21
24.10
26.84
7.625
2.35%
3.23%
67
29.62
LT debt€M
32.75
34.94
38.80
35.73
40.95
46.25
44.38
46.71
47.09
53.50
15.51
5.49%
5.93%
57
Revenue
€37.43M
4.09%
1.00×
Cost of revenue
€26.20M
4.09%
1.00×
Operating expenses
€7.745M
4.45%
1.04×