8.051
Revenue€M
41.53
45.23
49.99
53.29
58.03
62.43
67.09
74.20
78.73
8.589
8.763
8.12%
8.55%
66
3.10
Revenue growth%
13.97
15.86
14.13
14.49
13.91
12.94
13.81
13.88
16.49
13.71
11.22
13.88
14.05
67
17.07
Gross margin%
27.51
29.53
27.99
26.84
29.56
32.02
29.05
30.15
32.93
8.26
19.75
30.15
29.29
70
18.40
Operating margin%
31.05
33.23
33.44
32.52
31.80
32.90
32.98
32.39
30.13
23.68
9.73
32.39
32.45
58
26.93
Net margin%
16.10
18.68
15.79
13.51
16.07
17.52
19.73
19.74
21.13
4.55
25.46
19.73
17.17
37
9.788
P/E ratio (avg)x
8.875
9.010
7.793
6.775
7.098
7.637
7.460
7.626
7.060
16.68
11.18
7.460
7.631
77
26.88
EV/EBITx
23.35
26.33
27.79
27.53
26.95
30.36
33.32
31.59
34.45
14.22
15.49
31.59
27.66
15
6.36
FCF yield (avg)%
26.87
27.58
26.22
29.07
29.16
30.22
31.45
31.91
31.03
4.35
10.12
31.03
29.12
92
25.41
FCF margin%
28.89
27.22
28.30
26.62
27.91
28.13
30.24
32.72
30.68
24.16
9.72
30.24
28.60
39
1.497
FCF / Net incomex
0.390
0.411
0.420
0.450
0.483
0.485
0.540
0.620
0.639
0.333
1.376
0.540
0.466
73
7.99
ROIC%
7.46
6.48
6.13
4.24
4.81
4.94
3.64
4.37
5.71
8.13
7.83
4.81
5.33
16
6.96
Return on equity%
13.07
15.99
14.53
15.20
14.07
14.82
16.70
18.22
15.87
23.17
27.35
15.87
15.01
6
25.39
Return on assets%
13.88
10.89
8.37
6.04
6.53
6.05
8.10
9.22
10.29
22.02
24.16
8.10
8.80
10
188.73
EPS€
70.02
77.38
76.16
81.66
83.28
92.29
94.43
100.28
104.12
209.42
217.63
4.98%
4.27%
—
7.86
EPS growth%
9.77
11.76
10.66
11.06
10.96
13.86
15.93
14.58
14.88
14.66
29.49
14.58
11.41
44
98.32
Bookvalue per sh€
321.99
300.53
278.31
293.97
297.86
287.25
311.80
335.59
342.16
48.97
309.08
3.08%
0.10%
—
90.82
FCF per share€
246.24
271.23
270.77
266.87
270.19
286.16
340.09
372.45
445.09
86.08
247.20
10.77%
7.80%
—
334.75
Dividend per sh€
163.85
161.20
167.18
182.55
165.89
179.40
204.32
223.63
210.70
165.78
329.06
2.91%
3.45%
—
26.34
Div yield (avg)%
32.04
30.94
30.52
28.12
28.99
31.25
32.02
32.86
31.53
17.97
27.22
31.53
31.39
93
2.37
Payout ratio%
8.78
8.78
8.58
9.65
6.89
6.71
9.47
7.78
9.75
19.56
10.85
7.78
8.68
19
0.159
Shares (diluted)M
0.164
0.166
0.156
0.148
0.147
0.130
0.128
0.129
0.128
0.155
0.161
(2.95%)
(2.27%)
9
19.14
Buyback yield%
30.86
28.77
28.23
27.00
29.34
31.17
32.10
30.44
27.68
4.79
4.37
30.44
29.06
50
0.186
D/E ratiox
1.575
1.544
1.516
1.428
1.405
1.414
1.488
1.348
1.316
0.355
1.747
1.405
1.447
78
20.88
Enterprise value€M
16.18
16.15
17.28
17.73
19.07
17.58
18.94
20.20
20.76
45.17
28.97
3.20%
2.57%
66
14.53
LT debt€M
22.54
25.63
29.88
35.37
41.08
48.96
57.67
61.01
69.23
40.07
57.99
14.38%
14.61%
22
Revenue
€78.73M
8.55%
1.00×
Cost of revenue
€42.48M
8.34%
0.98×
Operating expenses
€13.95M
9.30%
1.07×
Cash and investments
23.12%
Spread over hurdle
71.72%