76.99
Revenue€M
43.01
45.13
47.97
49.75
52.60
55.54
59.81
62.88
66.20
83.94
91.61
5.88%
5.72%
81
22.06
Revenue growth%
21.02
23.39
20.91
22.23
22.71
23.27
20.41
19.56
18.69
5.86
12.11
20.41
21.62
74
26.14
Gross margin%
25.39
24.19
26.96
27.63
29.22
26.25
27.13
27.76
28.31
27.46
9.49
27.76
27.05
7
27.41
Operating margin%
21.17
20.48
22.03
20.05
22.34
19.58
18.39
17.36
15.14
15.21
17.77
18.39
19.86
74
25.81
Net margin%
4.43
4.70
3.11
5.39
3.34
3.14
1.45
4.25
2.93
3.77
11.96
3.14
3.24
51
15.04
P/E ratio (avg)x
15.79
15.40
14.47
14.50
15.61
15.79
13.84
12.29
11.59
25.39
27.12
13.84
14.95
50
28.15
EV/EBITx
4.975
4.648
4.496
4.606
4.286
4.558
4.293
4.264
4.448
8.380
18.08
4.293
4.527
24
29.79
FCF yield (avg)%
16.90
16.35
19.25
21.40
22.17
22.93
21.84
23.57
21.47
24.67
2.09
22.17
21.43
63
22.29
FCF margin%
37.84
39.22
37.60
39.01
36.57
37.91
38.50
37.48
36.02
18.18
18.59
37.48
37.72
15
0.535
FCF / Net incomex
0.401
0.462
0.556
0.577
0.618
0.674
0.736
0.867
1.030
0.486
1.727
0.736
0.598
85
29.38
ROIC%
10.77
7.93
4.99
4.48
6.30
4.24
5.47
5.05
5.73
9.60
11.09
5.47
5.60
42
22.15
Return on equity%
10.55
7.86
9.09
8.81
10.75
12.79
10.78
13.68
16.23
25.81
12.13
12.79
10.65
11
20.39
Return on assets%
29.03
31.87
31.96
30.90
32.89
34.17
31.96
34.49
32.42
28.82
28.05
32.89
31.96
22
10.05
EPS€
7.68
7.00
7.52
7.73
8.31
8.43
7.92
7.89
7.18
10.61
10.80
(1.46%)
0.14%
—
10.82
EPS growth%
9.95
8.14
8.34
8.81
8.11
7.71
9.37
9.66
12.19
24.96
4.85
9.37
8.69
30
5.21
Bookvalue per sh€
5.51
6.02
6.22
6.46
6.01
6.86
7.32
7.95
7.65
14.99
16.00
3.44%
4.01%
—
16.01
FCF per share€
2.27
2.01
1.92
1.94
1.75
1.72
1.79
1.86
1.63
11.78
7.34
(3.44%)
(4.69%)
—
10.76
Dividend per sh€
6.89
7.03
7.63
7.73
7.75
7.86
8.97
8.94
9.98
14.02
4.73
5.23%
5.68%
—
8.07
Div yield (avg)%
23.12
23.96
23.30
22.16
21.83
20.80
23.26
24.80
24.17
15.45
7.31
23.26
23.28
62
24.68
Payout ratio%
2.37
1.01
0.40
0.40
0.40
2.76
0.40
0.40
0.40
7.70
10.47
0.40
0.40
77
2.435
Shares (diluted)M
2.975
3.144
3.073
3.469
3.378
3.749
4.039
3.855
3.698
2.439
2.459
1.28%
2.92%
37
4.10
Buyback yield%
7.38
9.88
11.70
9.75
12.69
14.28
17.10
15.95
14.19
12.46
20.31
14.28
12.19
61
1.612
D/E ratiox
0.310
0.302
0.290
0.303
0.332
0.336
0.311
0.306
0.292
1.093
1.697
0.311
0.308
64
86.07
Enterprise value€M
19.86
22.98
24.93
28.41
32.09
33.41
34.69
41.75
43.73
61.80
40.22
9.01%
10.84%
93
19.73
LT debt€M
18.30
16.95
15.21
15.04
15.43
16.15
14.74
15.73
16.09
53.44
48.20
1.35%
(1.65%)
86
Revenue
€66.20M
5.72%
1.00×
Cost of revenue
€46.34M
5.72%
1.00×
Operating expenses
€8.485M
4.85%
0.92×
Property and equipment
15.32%
Spread over hurdle
(1.79%)