14.61
Revenue€M
10.56
10.96
11.65
12.50
12.96
13.61
14.54
15.15
15.62
16.62
15.84
5.10%
4.93%
92
14.98
Revenue growth%
27.18
24.65
23.63
24.36
23.48
20.95
22.65
24.47
23.70
22.31
17.13
22.65
23.66
29
23.01
Gross margin%
0.51
0.40
1.58
0.40
1.01
0.81
0.40
2.17
3.35
6.33
25.23
2.17
0.91
30
25.04
Operating margin%
20.27
20.17
20.68
20.27
18.20
16.42
18.64
17.87
20.65
23.39
5.07
18.64
20.22
32
27.78
Net margin%
12.87
14.63
12.89
11.20
10.54
8.92
7.72
7.58
7.13
6.81
19.07
7.58
9.73
89
17.21
P/E ratio (avg)x
26.59
23.80
24.93
22.53
22.62
20.03
16.99
15.37
14.56
15.05
28.04
15.37
21.28
30
19.84
EV/EBITx
27.66
29.31
28.03
29.75
30.22
31.64
29.63
33.24
30.17
29.04
11.07
30.17
29.69
57
25.64
FCF yield (avg)%
23.23
26.17
24.56
24.76
24.75
26.60
28.95
30.07
30.64
28.13
26.23
28.95
26.39
24
10.51
FCF margin%
22.56
24.77
25.20
24.56
23.56
25.44
23.40
23.32
23.08
22.78
7.45
23.32
23.48
45
1.042
FCF / Net incomex
0.441
0.498
0.600
0.637
0.645
0.678
0.724
0.798
0.773
0.797
1.765
0.773
0.661
73
13.12
ROIC%
20.22
20.63
22.55
24.86
26.14
28.62
30.13
29.69
32.53
29.62
19.51
29.69
27.38
62
14.48
Return on equity%
15.33
14.48
13.61
11.16
9.33
8.25
8.02
8.14
8.50
10.19
9.04
8.25
9.76
22
4.61
Return on assets%
25.27
26.32
27.19
27.67
30.33
31.54
33.55
32.22
32.03
29.58
19.99
32.03
29.95
15
0.32
EPS€
1.39
1.28
1.26
1.15
1.07
1.21
1.34
1.31
1.40
1.40
0.33
5.63%
(0.20%)
—
12.69
EPS growth%
8.89
11.30
12.27
11.72
10.70
10.90
13.64
15.86
13.25
15.33
16.10
13.64
12.00
28
0.86
Bookvalue per sh€
1.27
1.36
1.32
1.35
1.31
1.24
1.12
1.26
1.38
1.53
1.13
3.22%
0.68%
—
0.43
FCF per share€
0.97
1.15
1.39
1.61
1.83
1.84
2.15
2.11
2.31
2.70
0.50
8.07%
12.80%
—
1.34
Dividend per sh€
0.82
0.86
0.90
0.89
0.86
0.89
1.04
1.19
1.18
1.20
0.67
6.79%
4.87%
—
10.45
Div yield (avg)%
10.38
12.20
9.52
6.81
9.62
8.19
5.70
6.46
5.98
7.39
18.53
6.46
7.79
13
26.17
Payout ratio%
17.06
18.59
20.34
21.14
19.18
17.98
16.16
16.24
15.36
13.69
15.86
16.16
17.52
6
10.42
Shares (diluted)M
12.72
13.57
15.01
16.50
15.78
15.79
14.95
15.47
15.66
16.77
10.53
1.22%
2.58%
92
29.22
Buyback yield%
25.83
23.69
22.88
24.46
26.20
25.88
28.23
26.50
28.18
28.63
27.82
28.18
26.04
48
0.367
D/E ratiox
1.048
0.947
1.042
1.019
1.118
1.142
1.022
0.962
0.883
0.788
1.750
0.962
1.021
12
5.020
Enterprise value€M
2.792
3.025
3.087
3.218
3.203
3.123
3.133
3.417
3.284
3.593
1.435
2.33%
3.38%
93
9.998
LT debt€M
11.36
11.85
11.58
11.12
9.952
8.894
9.360
9.729
8.745
8.285
11.59
(3.60%)
(2.97%)
68
Revenue
€16.62M
4.93%
1.00×
Cost of revenue
€10.41M
4.51%
0.96×
Operating expenses
€2.026M
6.61%
1.17×