13.85
Revenue€M
25.41
25.96
27.62
28.41
29.64
30.40
31.33
32.84
34.36
14.40
14.96
3.88%
4.10%
15
2.32
Revenue growth%
23.32
21.98
22.82
20.59
22.19
23.28
23.67
24.44
25.87
23.76
22.26
23.67
23.30
19
2.83
Gross margin%
9.43
8.20
6.47
5.82
7.94
8.79
10.77
10.27
12.52
21.75
3.97
10.27
9.11
40
19.38
Operating margin%
20.09
19.27
16.36
18.05
19.13
21.11
19.49
18.00
20.53
4.58
18.54
19.49
19.38
25
5.88
Net margin%
21.12
21.00
21.49
23.93
24.30
25.70
23.15
22.83
23.22
29.86
9.71
23.22
22.99
65
36.63
P/E ratio (avg)x
47.21
47.44
55.20
59.02
64.47
68.22
76.09
91.41
93.87
11.12
14.70
76.09
61.74
39
35.27
EV/EBITx
30.40
32.47
32.92
32.27
29.68
29.49
31.01
28.70
25.30
31.80
33.51
29.49
30.04
47
8.05
FCF yield (avg)%
29.51
28.48
29.77
29.40
31.33
33.15
30.48
29.40
27.89
23.62
26.90
30.48
29.45
71
18.13
FCF margin%
16.71
15.70
13.51
11.51
9.12
10.62
10.66
9.67
11.00
17.52
11.97
10.62
11.26
85
1.025
FCF / Net incomex
0.499
0.504
0.551
0.593
0.607
0.606
0.557
0.560
0.618
0.882
1.525
0.606
0.559
42
29.60
ROIC%
9.38
8.65
10.59
9.25
8.98
11.10
12.23
11.37
12.98
8.72
29.73
11.37
9.98
17
16.47
Return on equity%
32.27
31.36
30.35
31.05
31.94
29.53
30.18
27.59
28.33
28.72
11.40
29.53
30.70
47
12.49
Return on assets%
9.26
9.00
11.05
11.86
10.93
10.75
9.39
7.36
9.92
8.46
4.07
9.92
9.96
13
4.61
EPS€
4.80
5.19
4.80
4.79
5.25
5.31
5.66
5.67
5.23
5.14
5.39
1.77%
2.08%
—
22.93
EPS growth%
21.43
18.94
17.08
19.95
18.10
20.67
23.10
23.09
25.37
20.25
4.16
23.09
20.55
63
2.51
Bookvalue per sh€
6.81
6.24
5.81
5.43
5.56
6.24
6.19
6.55
6.34
3.63
6.57
3.14%
(0.38%)
—
3.95
FCF per share€
2.71
3.24
3.79
4.07
4.70
4.78
5.28
6.29
7.07
5.65
7.43
11.70%
11.53%
—
3.72
Dividend per sh€
6.53
6.23
7.06
8.27
9.09
10.59
11.62
11.88
12.84
3.48
3.01
9.19%
8.35%
—
21.97
Div yield (avg)%
15.73
14.73
15.11
12.64
13.07
12.67
10.43
11.52
11.38
16.72
17.03
11.52
12.87
73
27.16
Payout ratio%
31.99
32.99
31.96
31.64
32.81
32.13
29.69
29.64
30.26
11.05
28.80
30.26
31.80
42
2.182
Shares (diluted)M
1.820
1.759
1.768
1.625
1.491
1.531
1.675
1.661
1.583
2.225
2.147
(0.52%)
(1.56%)
67
20.35
Buyback yield%
8.81
7.97
9.96
9.85
9.60
10.16
12.49
12.22
12.33
16.41
13.24
12.22
9.90
94
1.143
D/E ratiox
2.254
2.643
2.666
2.679
2.885
3.269
3.594
3.795
4.065
1.485
0.207
3.594
2.782
8
19.94
Enterprise value€M
25.18
25.78
24.91
26.09
25.95
26.65
23.81
23.49
26.29
19.68
35.80
0.16%
(0.93%)
42
34.67
LT debt€M
42.05
49.87
48.38
52.92
62.14
72.64
85.92
84.04
97.40
34.20
29.17
12.98%
10.99%
18
Revenue
€34.36M
4.10%
1.00×
Cost of revenue
€21.50M
4.04%
0.99×
Operating expenses
€8.385M
3.61%
0.95×
Spread over hurdle
(2.44%)