50.19
Revenue€M
66.18
69.56
74.66
78.78
81.91
87.58
94.43
98.34
102.6
106.4
53.06
5.36%
5.35%
93
11.43
Revenue growth%
21.05
22.90
22.61
21.78
23.04
25.65
28.17
31.07
29.57
32.26
29.62
29.57
24.34
52
20.04
Gross margin%
19.86
22.46
19.66
20.52
21.21
19.03
21.75
19.20
20.48
18.42
13.88
19.20
20.17
95
19.81
Operating margin%
4.20
3.32
0.64
1.99
2.03
3.46
3.10
5.14
6.89
9.33
14.92
5.14
3.39
14
29.05
Net margin%
26.33
28.62
29.80
31.12
31.90
29.54
28.94
26.09
26.27
24.85
10.84
26.27
28.78
48
12.74
P/E ratio (avg)x
22.99
23.77
24.49
22.92
22.19
20.94
22.63
20.45
22.77
25.58
28.06
22.63
22.85
73
31.42
EV/EBITx
10.58
11.49
12.21
11.65
12.70
12.83
12.37
11.60
12.73
12.03
36.43
12.37
12.12
73
13.41
FCF yield (avg)%
23.78
22.14
20.17
20.44
18.09
19.31
17.58
16.62
18.80
16.64
3.52
17.58
19.05
45
12.32
FCF margin%
18.89
21.23
23.31
22.00
21.39
22.83
20.40
21.41
20.87
23.45
7.10
21.41
21.40
36
0.339
FCF / Net incomex
0.563
0.555
0.541
0.463
0.407
0.347
0.333
0.328
0.335
0.353
1.524
0.335
0.380
43
10.38
ROIC%
15.55
14.87
12.08
10.13
8.64
10.97
12.51
12.72
11.90
11.82
15.60
11.90
11.99
94
9.79
Return on equity%
10.40
12.56
11.39
8.46
10.50
12.20
9.73
11.60
9.89
12.49
26.19
11.60
10.94
80
7.29
Return on assets%
26.82
28.42
28.84
29.02
26.13
28.99
30.41
32.29
33.26
33.53
10.88
32.29
29.00
51
2.43
EPS€
9.36
10.21
9.78
10.20
11.22
12.09
13.65
12.78
13.79
15.72
2.51
6.98%
5.89%
—
8.72
EPS growth%
18.53
21.24
23.93
25.40
26.10
25.32
26.62
26.12
24.53
22.85
23.86
25.32
24.92
27
9.11
Bookvalue per sh€
5.51
5.72
5.89
5.80
6.75
7.85
8.65
9.58
9.55
10.96
1.52
10.16%
8.63%
—
3.40
FCF per share€
11.97
13.45
14.29
13.68
15.25
16.07
17.16
19.23
18.35
21.80
1.36
7.40%
6.64%
—
6.82
Dividend per sh€
14.62
14.90
15.55
18.64
21.75
23.15
23.22
25.08
29.66
32.73
5.97
8.51%
10.06%
—
23.33
Div yield (avg)%
25.48
27.44
25.19
25.90
23.50
25.26
26.42
24.56
26.01
28.13
18.12
26.01
25.69
54
7.92
Payout ratio%
30.66
33.26
34.03
34.53
34.07
34.61
34.46
37.23
36.84
34.82
7.67
34.82
34.49
20
6.827
Shares (diluted)M
6.590
6.907
7.784
8.730
8.342
8.419
7.804
8.326
9.454
10.08
6.982
3.86%
4.87%
9
6.37
Buyback yield%
23.20
22.93
25.67
24.73
26.32
28.58
26.03
28.67
31.56
33.45
9.11
28.67
26.18
39
1.756
D/E ratiox
2.106
2.312
2.444
2.571
2.454
2.682
2.816
2.975
2.916
2.818
1.209
2.818
2.626
16
26.08
Enterprise value€M
64.96
74.20
69.97
80.58
91.72
85.10
94.80
87.50
97.69
109.2
34.74
3.55%
6.45%
53
37.05
LT debt€M
39.47
41.86
43.53
43.94
49.83
50.23
50.21
59.90
59.34
69.95
72.01
7.02%
6.00%
89
Revenue
€106.4M
5.35%
1.00×
Cost of revenue
€65.11M
5.14%
0.98×
Operating expenses
€23.81M
5.69%
1.03×
Spread over hurdle
(4.24%)