23.57
Revenue€M
12.55
13.11
13.99
14.71
15.93
16.74
18.04
18.92
19.86
20.71
25.18
5.39%
5.94%
55
25.97
Revenue growth%
14.68
17.15
17.46
15.03
15.76
13.54
10.56
10.79
8.09
6.89
17.95
10.56
14.11
18
16.14
Gross margin%
13.29
11.00
13.34
12.93
13.52
11.51
12.89
11.59
10.54
12.60
28.32
11.59
12.74
61
5.05
Operating margin%
12.37
13.72
11.56
11.11
13.97
11.92
12.26
9.52
10.06
7.78
18.09
10.06
11.74
40
15.21
Net margin%
32.05
34.42
31.70
32.56
31.41
31.17
32.19
33.96
35.80
37.41
26.03
33.96
32.38
37
24.25
P/E ratio (avg)x
45.69
54.28
55.22
56.20
56.69
63.45
72.66
87.12
97.88
100.2
30.47
87.12
60.07
50
35.00
EV/EBITx
42.24
46.30
43.29
47.57
52.62
59.14
62.49
70.49
74.51
71.36
36.76
70.49
55.88
51
14.92
FCF yield (avg)%
17.31
17.57
17.22
19.25
18.24
17.62
15.29
18.27
18.32
20.72
6.42
18.27
17.93
82
12.44
FCF margin%
16.91
16.71
19.30
20.94
21.56
24.22
24.71
23.99
22.55
19.79
22.14
23.99
21.25
31
1.217
FCF / Net incomex
2.124
2.074
2.208
2.312
2.488
2.661
2.570
2.999
3.217
3.394
0.239
2.999
2.529
61
10.51
ROIC%
21.54
18.93
20.59
17.71
16.36
17.05
18.09
19.21
20.18
17.29
8.66
18.09
18.51
86
27.31
Return on equity%
30.93
32.88
33.72
35.47
35.75
34.67
37.35
38.71
38.70
36.09
8.52
37.35
35.61
75
15.80
Return on assets%
21.95
23.06
21.50
19.39
18.27
18.76
16.80
19.07
20.75
21.16
14.69
19.07
20.07
43
0.87
EPS€
1.19
1.04
1.09
1.16
1.19
1.32
1.22
1.12
1.21
1.23
0.90
0.54%
0.05%
—
23.60
EPS growth%
23.33
20.42
20.07
21.13
20.20
22.73
22.44
24.49
27.19
25.42
15.25
24.49
22.59
75
1.80
Bookvalue per sh€
2.14
1.85
2.01
1.82
1.87
1.84
1.99
2.09
2.23
2.23
3.32
3.61%
0.72%
—
2.00
FCF per share€
0.92
0.87
0.84
0.71
0.68
0.67
0.70
0.68
0.73
0.67
2.75
(0.31%)
(3.06%)
—
0.83
Dividend per sh€
1.81
1.71
1.83
1.73
1.83
1.95
2.18
2.41
2.53
2.39
2.88
5.47%
1.70%
—
13.11
Div yield (avg)%
34.98
33.64
32.70
32.56
30.74
33.06
33.90
35.43
34.53
34.70
8.57
34.53
33.77
86
24.28
Payout ratio%
14.37
11.48
11.54
8.62
6.27
9.03
9.60
7.50
9.02
8.15
6.51
9.02
9.03
31
4.678
Shares (diluted)M
4.235
3.765
3.698
3.396
3.177
3.338
3.346
2.921
2.996
2.666
4.633
(3.45%)
(4.98%)
36
18.99
Buyback yield%
30.73
32.20
29.73
27.61
30.45
29.20
27.35
26.27
28.40
31.33
12.56
28.40
29.46
55
1.004
D/E ratiox
2.623
2.881
3.400
3.881
4.111
4.162
4.623
4.870
5.031
5.462
0.566
4.870
4.136
7
1.493
Enterprise value€M
5.372
5.549
4.913
5.040
4.443
4.242
4.223
3.773
3.754
3.736
22.72
(3.40%)
(4.37%)
54
15.90
LT debt€M
23.51
25.99
25.60
23.89
24.84
24.09
23.58
23.92
27.65
25.80
14.87
0.76%
1.42%
53
Revenue
€20.71M
5.94%
1.00×
Cost of revenue
€10.94M
6.05%
1.01×
Operating expenses
€3.941M
5.69%
0.98×
Cash and investments
16.20%
Spread over hurdle
(2.15%)