82.81
Revenue€M
73.51
77.24
79.55
83.20
85.71
89.11
93.98
98.41
101.8
104.5
89.57
4.05%
4.28%
49
7.17
Revenue growth%
0.40
0.93
2.00
3.00
2.91
5.45
6.72
4.08
1.77
2.29
25.13
4.08
2.60
15
5.67
Gross margin%
9.67
8.44
6.32
4.42
6.08
7.49
6.13
7.54
6.03
5.26
18.49
6.13
6.22
12
26.70
Operating margin%
6.02
7.88
8.61
9.60
6.64
5.45
6.95
5.22
8.13
5.81
17.10
5.81
6.79
94
27.87
Net margin%
33.26
33.78
32.77
30.10
30.78
31.41
30.03
28.02
27.25
27.30
27.38
28.02
30.44
88
27.02
P/E ratio (avg)x
53.41
57.59
65.47
63.12
73.73
86.22
88.78
94.49
91.16
100.5
35.97
91.16
79.98
47
37.21
EV/EBITx
8.604
9.393
10.27
10.83
11.52
11.07
10.23
9.208
8.544
8.678
34.47
9.208
9.810
87
11.06
FCF yield (avg)%
11.85
14.15
11.35
13.86
13.38
10.68
12.03
10.17
11.37
10.22
2.46
10.68
11.61
59
25.85
FCF margin%
25.55
25.22
27.79
25.52
27.10
27.62
24.89
25.99
23.84
22.82
7.43
24.89
25.54
86
0.209
FCF / Net incomex
0.115
0.118
0.112
0.102
0.102
0.089
0.095
0.102
0.094
0.100
0.735
0.095
0.102
35
22.30
ROIC%
3.17
1.59
1.15
3.20
4.29
5.32
6.80
7.43
9.60
7.48
23.87
7.43
4.81
33
22.83
Return on equity%
27.55
25.43
27.69
26.34
24.33
22.32
23.50
24.18
25.66
26.10
24.15
24.18
25.54
45
25.35
Return on assets%
27.30
27.31
26.47
28.11
26.97
28.57
27.01
29.32
31.86
31.43
3.78
29.32
27.71
93
1.95
EPS€
0.63
0.60
0.58
0.68
0.68
0.77
0.79
0.81
0.84
0.88
2.07
5.35%
5.27%
—
9.00
EPS growth%
29.27
26.86
27.65
25.13
24.96
24.45
27.14
27.37
26.55
27.74
6.79
27.14
27.00
56
2.73
Bookvalue per sh€
4.06
4.77
4.99
5.15
5.31
5.24
5.11
5.51
5.94
6.31
2.47
3.51%
5.24%
—
1.25
FCF per share€
1.76
1.76
1.74
2.00
1.92
2.09
2.04
2.14
2.42
2.79
2.30
7.79%
4.10%
—
2.71
Dividend per sh€
2.12
2.39
2.54
2.52
2.87
2.71
2.52
2.38
2.45
2.64
1.21
(1.69%)
2.55%
—
6.04
Div yield (avg)%
8.84
8.40
8.96
9.47
8.56
6.81
8.12
8.13
7.96
7.06
20.24
7.96
8.27
91
27.58
Payout ratio%
0.40
0.40
0.40
0.71
2.03
0.41
0.40
1.91
0.40
1.01
5.84
0.41
0.40
23
9.994
Shares (diluted)M
9.007
9.402
8.825
9.365
9.528
10.82
11.81
10.99
11.67
12.33
10.23
5.29%
3.32%
71
12.13
Buyback yield%
24.96
27.53
27.58
25.60
28.32
30.40
30.42
32.40
31.82
33.38
17.73
31.82
29.36
48
0.750
D/E ratiox
2.079
2.266
2.204
2.245
2.378
2.323
2.747
2.665
2.882
2.779
0.217
2.747
2.351
30
57.09
Enterprise value€M
28.83
27.59
29.32
32.67
33.11
30.43
29.65
31.76
30.31
29.58
16.94
(2.23%)
0.34%
74
22.82
LT debt€M
74.40
77.24
87.06
100.9
112.9
127.6
132.5
144.4
149.4
181.5
19.92
9.97%
9.28%
32
Revenue
€104.5M
4.28%
1.00×
Cost of revenue
€56.75M
4.33%
1.00×
Operating expenses
€13.99M
3.79%
0.95×
Goodwill & intangibles
16.41%
Spread over hurdle
89.90%