2.386
Revenue€M
8.999
9.294
9.732
9.906
10.22
10.47
10.89
11.14
11.46
2.601
2.720
2.96%
3.05%
44
26.80
Revenue growth%
0.65
0.91
2.85
4.59
2.03
0.85
0.42
0.40
0.40
26.74
25.08
0.42
0.88
92
23.92
Gross margin%
17.74
16.62
13.72
12.85
12.71
13.83
15.86
16.63
15.10
22.66
26.00
15.10
15.48
65
21.70
Operating margin%
14.94
16.15
14.73
15.75
13.14
10.92
8.49
7.33
9.46
10.99
23.12
9.46
13.94
10
12.05
Net margin%
0.40
0.40
0.40
0.40
1.40
3.18
3.27
6.15
5.51
28.92
3.03
3.27
0.90
38
20.36
P/E ratio (avg)x
11.60
13.26
14.42
16.23
18.05
21.22
23.89
25.31
28.95
34.64
37.06
23.89
17.14
39
9.392
EV/EBITx
27.34
24.96
25.71
24.17
26.58
27.15
26.27
28.25
31.14
37.92
10.32
27.15
26.87
55
24.30
FCF yield (avg)%
9.06
8.10
7.47
6.09
7.81
8.90
8.08
6.01
5.25
15.31
7.89
7.81
7.95
40
19.68
FCF margin%
3.88
5.19
8.12
9.97
8.22
7.31
6.89
4.63
2.27
23.95
13.69
6.89
6.55
56
1.274
FCF / Net incomex
1.467
1.581
1.594
1.468
1.497
1.566
1.759
1.942
2.118
1.559
1.747
1.759
1.573
52
11.88
ROIC%
15.03
16.48
17.51
17.41
20.00
19.07
19.72
16.95
16.41
29.16
20.50
19.07
17.18
35
18.14
Return on equity%
14.07
16.06
14.35
13.87
15.17
14.81
12.69
11.11
13.87
5.63
7.71
13.87
13.97
36
14.66
Return on assets%
6.57
6.81
6.19
6.74
6.30
3.66
4.62
7.30
4.76
23.43
14.03
4.76
6.43
66
2.69
EPS€
4.89
5.27
5.57
5.80
5.81
5.50
5.69
5.39
5.77
2.88
2.94
(0.10%)
(0.14%)
—
22.75
EPS growth%
2.84
1.09
0.40
0.40
0.40
0.40
2.27
1.34
0.40
10.60
19.10
0.40
0.74
6
2.56
Bookvalue per sh€
8.99
10.72
12.18
12.62
13.39
14.54
16.43
18.32
20.02
3.70
5.15
9.67%
9.98%
—
5.05
FCF per share€
9.60
11.17
12.73
14.33
15.28
15.48
17.42
19.35
19.69
6.02
2.20
6.57%
8.64%
—
2.21
Dividend per sh€
6.49
6.67
6.59
7.62
8.40
8.93
9.05
10.11
10.49
3.88
7.18
6.60%
6.35%
—
21.47
Div yield (avg)%
22.98
22.41
19.49
20.74
20.71
19.30
19.85
18.07
15.67
9.64
12.41
19.30
20.28
80
22.51
Payout ratio%
21.86
24.79
27.38
28.71
27.24
30.16
28.26
28.51
28.70
14.16
15.35
28.51
27.82
55
0.954
Shares (diluted)M
1.384
1.365
1.502
1.498
1.477
1.400
1.497
1.413
1.390
0.946
0.986
(1.50%)
1.96%
72
15.32
Buyback yield%
17.20
20.02
20.64
21.71
19.01
20.47
23.30
22.03
20.58
18.65
9.00
20.58
20.53
17
1.547
D/E ratiox
1.618
1.708
1.994
2.245
2.393
2.765
3.297
3.239
3.378
0.737
1.404
3.239
2.319
68
12.73
Enterprise value€M
3.181
3.205
3.193
3.650
4.280
5.059
5.628
6.066
6.238
1.829
12.66
11.31%
6.88%
65
9.718
LT debt€M
11.23
10.53
10.45
10.64
10.79
11.32
10.61
11.39
10.33
4.400
10.27
(0.59%)
(1.59%)
48
Revenue
€11.46M
3.05%
1.00×
Cost of revenue
€7.400M
2.94%
0.99×
Operating expenses
€1.187M
2.78%
0.97×
Goodwill & intangibles
17.73%
Return on capital
118.40%
Spread over hurdle
113.36%