36.84
Revenue€M
60.39
63.30
64.73
67.22
67.63
70.30
72.87
74.30
76.64
77.83
40.86
2.85%
3.02%
29
23.11
Revenue growth%
10.27
11.71
14.27
11.33
12.08
11.75
11.57
10.65
10.54
11.64
15.17
11.57
11.60
26
16.23
Gross margin%
4.08
4.74
6.37
8.61
6.86
9.20
10.34
12.91
12.63
10.78
10.25
10.78
8.90
12
17.23
Operating margin%
36.34
36.14
39.11
36.26
37.12
36.96
37.14
34.99
33.61
35.59
21.04
35.59
36.30
13
23.84
Net margin%
16.76
19.16
17.56
15.93
15.47
15.85
18.11
20.62
22.98
21.55
14.58
20.62
17.83
68
12.05
P/E ratio (avg)x
28.62
26.99
28.83
30.96
34.22
39.83
42.30
42.43
44.48
47.54
17.72
42.43
37.03
46
36.49
EV/EBITx
25.86
22.44
24.22
25.60
27.08
28.48
28.23
27.15
26.19
24.83
12.86
27.15
26.03
14
10.99
FCF yield (avg)%
19.97
18.68
20.42
19.63
21.28
21.68
19.08
21.26
20.39
19.91
17.37
20.39
20.18
54
20.44
FCF margin%
29.84
27.09
27.46
26.59
29.06
29.63
27.21
29.90
27.75
26.94
17.34
27.75
27.61
23
0.874
FCF / Net incomex
1.273
1.250
1.185
1.035
0.958
1.025
0.933
0.896
0.793
0.877
1.529
0.896
0.991
80
27.12
ROIC%
13.80
16.37
14.82
15.21
14.94
12.60
11.55
13.12
14.67
11.68
2.05
12.60
14.24
49
20.75
Return on equity%
18.81
17.95
20.10
17.75
20.74
21.42
21.21
18.81
19.36
20.52
22.23
20.52
19.73
14
10.99
Return on assets%
15.01
13.68
10.93
10.90
10.03
11.86
11.82
13.53
16.48
17.15
13.50
13.53
12.69
63
1.59
EPS€
1.02
1.06
1.01
1.03
1.19
1.17
1.13
1.12
1.31
1.37
1.66
2.73%
3.10%
—
18.65
EPS growth%
16.26
19.21
20.67
22.34
25.14
26.20
28.27
25.73
27.98
29.17
17.37
27.98
25.44
18
1.23
Bookvalue per sh€
0.57
0.62
0.54
0.59
0.58
0.58
0.51
0.50
0.51
0.51
0.70
(2.84%)
(1.34%)
—
0.69
FCF per share€
0.61
0.64
0.70
0.65
0.69
0.72
0.78
0.85
0.90
0.84
0.60
4.07%
3.54%
—
0.28
Dividend per sh€
2.23
2.46
2.83
3.09
3.31
3.40
3.57
3.64
3.88
4.21
1.55
4.93%
7.15%
—
10.84
Div yield (avg)%
16.47
16.41
15.42
17.12
19.65
22.30
23.03
23.57
22.13
23.90
2.41
23.03
20.89
66
4.09
Payout ratio%
19.66
22.32
20.77
18.21
17.92
15.44
17.54
18.42
21.29
21.98
17.11
18.42
19.04
73
21.55
Shares (diluted)M
17.77
18.21
16.93
15.88
14.51
14.19
13.91
12.45
11.47
12.27
21.41
(3.29%)
(2.97%)
90
2.31
Buyback yield%
29.58
32.15
34.18
34.40
37.11
35.39
36.74
35.12
35.10
32.70
3.53
35.12
34.75
59
1.498
D/E ratiox
0.700
0.644
0.554
0.562
0.586
0.521
0.532
0.489
0.502
0.488
1.114
0.502
0.543
23
51.26
Enterprise value€M
23.71
26.56
29.48
29.22
29.59
29.41
33.09
33.26
38.30
35.24
70.71
3.56%
5.47%
36
75.34
LT debt€M
103.7
112.3
122.2
139.1
155.0
174.5
166.2
171.2
186.9
180.7
47.33
3.12%
6.93%
45
Revenue
€77.83M
3.02%
1.00×
Cost of revenue
€36.75M
3.24%
1.02×
Operating expenses
€16.59M
2.23%
0.93×
Cash and investments
18.33%
Spread over hurdle
15.54%