0.179
Revenue€M
1.138
1.229
1.326
1.436
1.569
1.674
1.831
1.965
2.111
2.278
0.187
7.74%
7.83%
93
10.46
Revenue growth%
1.52
2.31
3.14
4.06
2.61
5.59
7.01
4.59
3.70
5.37
18.07
5.37
3.88
58
18.04
Gross margin%
25.73
27.50
25.35
24.07
23.49
22.84
25.02
24.41
24.19
23.49
3.50
24.19
24.30
12
9.53
Operating margin%
17.71
19.88
22.72
21.29
23.03
22.84
23.40
20.47
19.10
17.31
17.83
20.47
20.88
94
29.39
Net margin%
10.93
12.01
13.70
10.94
10.03
8.86
11.82
9.82
11.81
13.51
8.27
11.81
11.37
34
25.85
P/E ratio (avg)x
14.11
14.55
14.82
13.84
13.58
12.56
14.16
14.00
14.99
15.31
32.59
14.16
14.14
38
25.38
EV/EBITx
20.20
19.50
18.51
16.16
14.56
13.63
14.08
12.11
11.26
10.38
25.37
12.11
14.32
43
21.06
FCF yield (avg)%
5.20
4.92
7.86
7.02
7.60
6.33
8.43
8.16
5.17
4.03
13.78
6.33
6.68
6
16.66
FCF margin%
32.98
35.77
33.40
36.12
34.54
31.99
31.11
33.51
34.08
32.12
25.55
32.12
33.46
86
0.303
FCF / Net incomex
1.088
1.039
1.045
0.936
0.882
0.941
0.818
0.809
0.704
0.688
1.762
0.809
0.909
36
3.92
ROIC%
14.10
16.20
17.54
14.77
14.61
14.97
15.27
13.99
16.49
15.13
8.20
15.13
15.05
91
2.13
Return on equity%
24.94
24.26
26.30
26.62
25.33
25.45
24.63
22.44
20.19
21.75
6.88
22.44
24.78
30
16.99
Return on assets%
18.12
18.32
16.10
15.15
13.61
11.56
10.38
12.06
10.27
12.92
8.14
11.56
13.26
53
1.83
EPS€
3.39
3.06
3.41
3.20
3.61
3.74
3.38
3.09
3.05
3.37
1.95
(1.33%)
0.22%
—
19.90
EPS growth%
32.63
33.41
32.02
33.45
33.86
32.73
34.87
32.24
33.13
33.47
26.94
33.13
33.27
74
3.66
Bookvalue per sh€
0.82
0.76
0.78
0.74
0.80
0.80
0.77
0.70
0.77
0.83
2.36
0.75%
0.23%
—
3.19
FCF per share€
2.09
2.00
2.03
2.05
2.19
1.94
2.01
2.14
2.30
2.21
3.53
0.18%
0.69%
—
0.53
Dividend per sh€
1.61
1.53
1.50
1.63
1.54
1.64
1.55
1.50
1.44
1.28
2.12
(3.57%)
(1.58%)
—
21.84
Div yield (avg)%
10.27
12.28
13.75
15.54
12.60
10.90
12.43
10.20
12.00
12.19
6.62
12.00
12.23
39
21.94
Payout ratio%
9.54
8.09
6.49
8.90
6.84
4.05
3.39
5.49
4.88
5.04
27.81
4.88
5.99
41
0.343
Shares (diluted)M
0.272
0.272
0.248
0.232
0.241
0.270
0.272
0.279
0.281
0.260
0.326
1.56%
(0.40%)
15
22.25
Buyback yield%
2.30
2.65
4.60
4.09
3.56
3.18
3.41
5.97
4.05
7.01
13.92
4.05
3.80
87
0.474
D/E ratiox
0.531
0.579
0.640
0.637
0.670
0.679
0.804
0.801
0.807
0.932
1.799
0.804
0.675
77
1.583
Enterprise value€M
0.204
0.196
0.184
0.188
0.163
0.175
0.183
0.181
0.164
0.148
0.946
(1.93%)
(3.52%)
23
1.625
LT debt€M
1.644
1.605
1.667
1.944
1.888
2.200
2.165
2.321
2.596
2.488
0.187
5.67%
4.90%
83
Revenue
€2.278M
7.83%
1.00×
Cost of revenue
€1.365M
7.80%
1.00×
Operating expenses
€0.481M
7.91%
1.01×
Cash and investments
16.13%
Spread over hurdle
(5.03%)