0.267
Revenue€M
0.272
0.273
0.270
0.278
0.285
0.286
0.292
0.296
0.293
0.292
0.275
0.50%
0.78%
40
5.06
Revenue growth%
21.96
22.21
19.88
21.52
19.20
16.63
15.45
16.16
16.62
13.87
13.69
16.16
17.92
93
18.15
Gross margin%
18.23
19.05
21.61
18.75
16.20
13.20
14.35
14.73
15.17
16.19
21.18
14.73
16.19
13
7.50
Operating margin%
21.86
19.04
19.94
18.42
19.03
16.71
13.85
11.15
8.24
8.86
5.96
11.15
17.56
39
8.04
Net margin%
14.36
13.77
14.44
13.66
11.46
8.65
7.88
7.58
9.02
10.71
6.99
8.65
11.08
41
7.426
P/E ratio (avg)x
13.04
12.67
12.30
13.75
13.74
14.64
15.30
16.85
19.75
19.90
11.90
16.85
14.19
93
37.70
EV/EBITx
22.75
23.58
23.51
22.43
21.78
20.64
21.25
19.51
21.41
22.88
22.13
21.25
22.11
25
12.40
FCF yield (avg)%
8.06
5.33
5.61
4.69
2.37
0.45
0.40
0.40
1.28
2.64
22.80
0.45
2.51
33
14.25
FCF margin%
6.56
4.29
2.24
1.88
2.16
3.84
3.70
1.57
3.20
2.91
18.19
3.20
3.06
49
0.448
FCF / Net incomex
0.357
0.341
0.325
0.324
0.312
0.291
0.260
0.256
0.267
0.271
0.994
0.267
0.301
64
25.72
ROIC%
11.92
12.99
11.64
9.36
10.92
7.93
9.55
12.53
13.40
16.25
21.25
12.53
11.78
56
16.77
Return on equity%
27.29
25.02
25.62
24.16
21.19
19.36
18.90
16.28
17.94
17.69
28.48
17.94
20.28
11
10.85
Return on assets%
10.40
9.37
11.03
12.46
13.69
11.98
11.85
13.49
14.82
16.76
10.52
13.49
12.22
61
0.85
EPS€
3.10
3.24
3.59
3.55
3.66
3.71
3.93
3.48
3.83
3.88
0.89
1.17%
1.97%
—
2.73
EPS growth%
8.70
9.77
7.40
6.98
7.45
8.84
9.36
9.28
8.92
6.38
21.20
8.92
8.77
69
1.90
Bookvalue per sh€
3.28
3.50
3.67
3.86
3.75
4.04
4.10
4.62
5.47
6.32
2.65
10.99%
7.12%
—
0.78
FCF per share€
2.23
2.13
2.37
2.56
2.75
2.69
2.69
2.62
2.51
2.33
2.49
(3.26%)
0.65%
—
2.79
Dividend per sh€
3.56
3.43
3.43
3.53
3.89
4.27
4.75
5.03
4.48
4.92
2.43
4.84%
3.59%
—
6.01
Div yield (avg)%
28.15
29.20
31.85
32.65
32.32
29.61
28.05
28.98
29.69
30.58
20.10
29.61
29.65
55
24.96
Payout ratio%
8.80
8.91
10.34
8.43
10.76
12.49
10.30
12.92
15.13
15.47
28.38
12.92
10.55
42
0.102
Shares (diluted)M
0.115
0.112
0.119
0.134
0.133
0.148
0.160
0.169
0.184
0.199
0.101
8.41%
5.76%
65
21.90
Buyback yield%
17.36
17.90
15.86
16.17
13.51
14.91
16.47
15.53
14.98
17.52
10.05
15.53
16.01
71
1.067
D/E ratiox
0.813
0.789
0.902
1.013
1.107
1.158
1.252
1.242
1.225
1.370
0.485
1.242
1.132
45
0.141
Enterprise value€M
0.097
0.101
0.091
0.088
0.090
0.088
0.089
0.082
0.089
0.096
0.410
1.19%
(0.44%)
56
0.060
LT debt€M
0.195
0.181
0.162
0.181
0.203
0.196
0.210
0.209
0.204
0.225
0.282
2.11%
1.39%
80
Revenue
€0.292M
0.78%
1.00×
Cost of revenue
€0.177M
0.77%
1.00×
Operating expenses
€0.035M
(0.50%)
0.88×
Goodwill & intangibles
16.30%
Cash and investments
15.62%
Spread over hurdle
12.87%