3.105
Revenue€M
9.581
10.11
10.75
11.18
11.62
11.94
12.15
12.72
13.52
13.84
3.344
3.56%
4.24%
76
26.27
Revenue growth%
11.67
12.19
9.70
11.40
11.45
13.17
16.05
13.24
16.04
16.20
11.24
16.04
12.68
66
27.86
Gross margin%
7.02
9.60
9.19
6.91
5.18
4.01
5.53
2.83
0.40
0.56
2.33
2.83
5.35
60
29.23
Operating margin%
28.36
30.42
31.30
33.48
35.36
36.99
39.00
36.18
34.77
32.15
8.30
36.18
34.13
79
5.64
Net margin%
22.82
21.07
19.96
21.16
21.19
23.07
24.29
21.44
22.00
19.24
13.27
22.00
21.32
54
26.24
P/E ratio (avg)x
23.69
24.48
26.19
25.28
24.31
22.99
21.98
23.25
21.05
22.83
20.46
22.83
23.47
55
32.55
EV/EBITx
36.54
34.79
36.61
33.25
33.25
32.86
33.97
32.31
31.96
35.89
12.97
32.86
33.61
56
17.06
FCF yield (avg)%
26.82
28.99
31.78
31.64
32.96
29.99
27.19
28.24
25.95
23.68
11.62
27.19
28.61
41
14.73
FCF margin%
10.94
11.05
10.84
8.77
8.36
7.80
7.36
8.82
10.95
10.85
24.90
8.82
9.83
56
1.795
FCF / Net incomex
1.918
2.086
2.100
2.207
2.243
2.102
1.972
1.749
1.574
1.492
1.406
1.749
2.029
21
9.46
ROIC%
20.10
22.09
21.05
21.42
22.26
24.31
22.22
20.04
18.81
16.76
8.13
20.04
21.24
60
7.35
Return on equity%
14.65
12.81
15.23
15.64
16.99
16.56
17.18
16.76
17.14
14.75
20.75
16.76
16.10
52
29.00
Return on assets%
32.13
29.84
31.50
28.74
29.68
26.84
24.81
26.23
25.44
23.00
16.49
25.44
27.79
16
2.19
EPS€
0.54
0.51
0.55
0.59
0.59
0.63
0.64
0.60
0.60
0.60
2.43
0.38%
0.90%
—
14.73
EPS growth%
15.15
17.93
17.68
15.39
13.00
15.51
13.14
11.74
12.14
12.92
19.85
12.92
14.15
78
1.70
Bookvalue per sh€
1.91
2.09
2.35
2.52
2.66
2.80
3.26
3.26
3.58
4.04
1.19
8.71%
9.00%
—
1.81
FCF per share€
3.24
2.94
2.94
3.14
3.34
3.34
3.57
3.57
3.82
4.10
2.35
4.19%
2.03%
—
0.49
Dividend per sh€
1.54
1.76
1.77
2.03
2.25
2.52
2.47
2.62
2.60
2.86
0.61
4.98%
6.20%
—
4.46
Div yield (avg)%
4.43
4.38
1.43
3.12
1.81
0.56
0.40
0.40
0.40
0.40
12.92
0.40
0.99
28
9.50
Payout ratio%
25.67
27.55
30.26
30.50
33.24
31.32
31.26
28.36
29.80
30.74
12.73
30.74
30.38
27
6.154
Shares (diluted)M
7.044
7.216
7.694
7.354
8.254
8.322
9.378
9.144
9.016
8.339
6.128
0.21%
2.54%
19
8.67
Buyback yield%
22.25
20.17
19.40
16.97
18.77
19.34
17.28
17.47
15.15
13.62
24.52
17.28
18.12
67
0.612
D/E ratiox
0.911
0.941
0.800
0.728
0.756
0.764
0.691
0.737
0.687
0.718
1.535
0.718
0.747
70
7.092
Enterprise value€M
2.556
2.758
2.465
2.414
2.373
2.290
2.402
2.054
1.815
1.691
8.955
(6.55%)
(4.58%)
29
16.97
LT debt€M
5.495
5.045
5.324
5.231
5.636
6.391
6.759
7.074
7.013
7.117
7.713
4.78%
2.66%
70
Revenue
€13.84M
4.24%
1.00×
Cost of revenue
€9.685M
4.24%
1.00×
Operating expenses
€1.874M
4.39%
1.01×
Goodwill & intangibles
19.97%
Spread over hurdle
(1.79%)