4.834
Revenue€M
10.23
10.48
11.22
11.54
11.98
12.56
13.26
13.66
14.36
14.77
5.148
4.26%
4.44%
49
14.59
Revenue growth%
27.59
28.30
29.16
26.57
24.38
25.29
24.93
26.55
26.99
28.57
4.39
26.55
26.78
11
16.31
Gross margin%
11.18
13.63
11.85
14.46
11.63
12.70
14.58
16.33
15.33
14.16
28.14
14.58
13.89
32
23.22
Operating margin%
30.99
29.55
32.27
32.58
34.92
37.62
39.61
37.82
38.57
40.60
26.20
38.57
36.27
19
28.72
Net margin%
5.23
7.30
5.23
7.45
5.35
5.94
6.23
7.72
9.65
6.73
15.85
6.73
6.48
44
33.15
P/E ratio (avg)x
23.85
25.11
25.68
25.01
23.44
23.00
19.93
16.95
15.97
14.71
24.61
16.95
23.22
23
16.47
EV/EBITx
21.14
21.12
18.44
17.08
14.60
12.55
11.33
11.61
11.15
10.02
13.77
11.33
13.58
42
10.71
FCF yield (avg)%
16.15
15.19
16.41
18.69
19.65
19.61
20.87
18.69
19.45
22.12
24.85
19.61
19.07
64
19.42
FCF margin%
15.63
17.25
18.66
20.72
18.77
20.20
20.36
22.20
22.44
25.31
16.08
22.20
20.28
53
0.460
FCF / Net incomex
2.053
1.985
1.833
1.894
1.828
1.800
1.817
1.658
1.727
1.540
0.542
1.727
1.822
9
10.10
ROIC%
5.00
5.83
5.93
5.85
6.33
8.04
7.56
5.52
4.05
4.87
14.40
5.52
5.84
51
28.28
Return on equity%
1.96
0.40
0.40
1.56
1.00
0.40
0.40
0.40
0.52
0.40
29.74
0.40
0.40
55
19.10
Return on assets%
27.66
28.10
30.40
27.54
24.81
25.46
26.44
23.49
24.89
22.25
6.74
24.89
25.95
82
12.57
EPS€
1.39
1.47
1.54
1.33
1.14
1.03
1.00
0.94
0.83
0.89
13.87
(4.87%)
(5.58%)
—
4.23
EPS growth%
22.82
25.14
28.06
30.61
31.04
30.18
27.18
29.35
29.61
30.54
3.27
29.61
29.48
91
10.57
Bookvalue per sh€
16.72
16.54
19.40
21.38
25.16
29.45
31.70
37.73
36.61
38.84
11.64
9.07%
10.35%
—
4.74
FCF per share€
6.69
6.60
7.13
7.56
7.21
8.55
9.19
8.80
10.28
11.09
5.65
8.98%
5.43%
—
11.11
Dividend per sh€
8.10
7.42
7.73
7.91
7.53
6.83
6.99
6.51
6.46
6.64
11.07
(2.49%)
(2.54%)
—
2.86
Div yield (avg)%
16.50
17.02
17.94
16.55
19.47
21.06
19.43
17.41
16.33
13.86
14.65
17.41
17.21
13
11.90
Payout ratio%
23.43
20.51
21.96
19.45
19.39
16.59
16.64
15.65
17.29
19.66
4.27
16.64
19.42
19
0.997
Shares (diluted)M
0.799
0.897
0.881
0.961
0.877
0.938
0.907
0.863
0.833
0.939
0.947
1.38%
1.35%
16
20.08
Buyback yield%
13.03
11.06
12.67
15.18
15.49
15.72
17.18
20.09
17.44
15.50
11.26
17.18
15.49
40
0.126
D/E ratiox
1.747
1.731
1.710
1.843
1.704
1.748
1.854
2.073
1.941
2.029
0.768
1.941
1.795
38
8.394
Enterprise value€M
11.03
9.900
9.187
8.660
9.391
8.879
8.966
8.143
7.405
6.630
7.718
(6.72%)
(4.91%)
39
6.682
LT debt€M
11.08
10.46
9.562
10.71
11.06
11.63
13.05
14.25
12.67
12.97
4.769
3.25%
0.62%
44
Revenue
€14.77M
4.44%
1.00×
Cost of revenue
€8.363M
4.29%
0.99×
Operating expenses
€2.396M
4.45%
1.00×
Goodwill & intangibles
15.91%
Spread over hurdle
29.39%