9.830
Revenue€M
32.90
33.55
34.30
35.27
35.56
35.25
35.67
35.79
36.36
36.10
10.22
0.30%
0.98%
37
17.20
Revenue growth%
24.36
22.31
19.88
19.84
18.62
15.87
15.65
16.97
14.30
12.37
19.77
15.65
17.79
63
2.29
Gross margin%
23.85
23.83
25.34
24.63
23.75
22.43
24.20
25.43
22.50
20.48
13.11
22.50
23.84
56
24.23
Operating margin%
5.60
3.48
3.89
6.10
5.85
8.42
8.59
8.85
11.53
14.41
2.90
8.85
7.26
75
8.47
Net margin%
27.20
25.31
23.17
22.04
24.51
25.43
26.36
26.26
27.71
27.02
9.04
26.36
25.84
64
18.12
P/E ratio (avg)x
44.30
43.00
42.70
40.73
39.04
40.38
41.56
46.84
45.34
45.92
30.08
45.34
42.85
92
21.85
EV/EBITx
34.91
37.33
41.88
40.24
44.03
47.36
51.90
51.77
61.07
66.39
7.985
51.90
45.69
45
26.23
FCF yield (avg)%
18.96
17.51
19.72
19.91
22.82
25.32
27.55
25.35
25.75
28.10
4.48
25.75
24.07
68
4.34
FCF margin%
32.25
30.89
28.41
30.66
33.62
30.73
28.09
30.75
33.37
32.74
4.49
30.75
30.82
24
1.679
FCF / Net incomex
0.115
0.133
0.147
0.152
0.156
0.172
0.202
0.232
0.233
0.268
0.625
0.232
0.164
53
20.21
ROIC%
22.96
20.84
23.11
25.67
23.54
21.98
19.66
17.28
14.59
13.00
4.51
17.28
21.41
88
14.74
Return on equity%
30.80
28.38
30.54
30.46
28.18
27.87
30.35
30.48
27.84
30.83
6.70
30.35
30.41
44
20.95
Return on assets%
9.71
11.34
10.79
10.52
9.87
8.18
11.15
11.04
10.48
12.59
18.67
11.04
10.66
22
1.09
EPS€
2.15
2.22
2.68
2.82
2.80
3.30
3.82
3.86
4.67
5.37
1.17
13.91%
9.60%
—
5.78
EPS growth%
5.14
5.89
4.26
5.02
3.26
5.35
7.81
8.97
9.12
9.14
17.74
8.97
5.62
20
3.09
Bookvalue per sh€
3.44
3.37
3.32
3.16
3.39
3.55
3.78
3.94
3.78
3.81
2.90
2.34%
(0.14%)
—
0.50
FCF per share€
1.99
2.29
2.41
2.66
2.74
3.03
3.62
3.57
4.28
5.13
1.30
13.38%
10.57%
—
0.88
Dividend per sh€
1.48
1.38
1.51
1.44
1.45
1.44
1.59
1.74
1.67
1.62
1.47
2.26%
1.75%
—
17.86
Div yield (avg)%
25.07
27.84
27.59
26.98
25.17
27.90
25.64
27.58
30.12
30.78
10.27
27.90
27.58
28
14.80
Payout ratio%
11.54
14.52
12.45
11.01
10.93
10.41
10.97
8.84
6.78
6.54
14.04
8.84
10.95
38
4.202
Shares (diluted)M
5.000
4.617
4.579
4.750
4.563
4.436
4.417
4.034
3.860
3.682
4.207
(4.20%)
(2.14%)
69
22.64
Buyback yield%
27.81
27.46
29.87
28.15
27.37
28.71
30.54
32.17
31.75
29.21
23.37
30.54
28.96
90
1.456
D/E ratiox
1.517
1.509
1.334
1.229
1.258
1.339
1.365
1.222
1.131
1.013
0.356
1.222
1.296
92
15.68
Enterprise value€M
13.69
13.55
12.31
13.01
13.21
12.00
11.24
10.40
9.835
10.03
21.70
(5.35%)
(4.35%)
14
3.713
LT debt€M
18.86
17.62
16.28
16.70
15.25
16.02
14.90
16.09
14.97
15.31
9.723
0.08%
(3.05%)
25
Revenue
€36.10M
0.98%
1.00×
Cost of revenue
€25.25M
1.33%
1.04×
Operating expenses
€5.060M
0.14%
0.92×
Cash and investments
15.30%
Spread over hurdle
37.02%