10.26
Revenue€M
14.84
15.20
16.14
16.55
16.98
17.91
18.88
19.70
20.69
10.76
11.08
4.57%
4.02%
7
18.72
Revenue growth%
2.79
5.40
5.91
5.75
4.55
6.05
5.68
5.13
2.44
4.40
20.23
5.13
5.26
6
21.17
Gross margin%
31.29
33.79
35.04
32.05
34.45
36.98
39.01
40.69
38.20
30.00
28.94
38.20
34.74
27
9.08
Operating margin%
21.58
23.06
24.51
26.06
28.63
31.30
32.93
33.55
36.19
16.95
13.03
32.93
27.34
44
12.10
Net margin%
25.42
26.04
26.55
27.39
25.38
27.68
24.85
27.12
26.11
24.86
5.73
26.11
26.33
66
29.06
P/E ratio (avg)x
31.20
35.51
36.66
38.35
36.13
40.06
36.89
41.78
43.03
36.70
32.76
40.06
36.78
38
36.41
EV/EBITx
8.601
9.366
8.400
8.134
7.452
7.642
7.145
6.360
5.578
37.24
6.421
7.145
7.707
47
7.14
FCF yield (avg)%
8.75
11.70
13.17
13.55
13.14
10.86
12.06
14.43
14.21
28.20
23.49
13.14
12.60
76
17.69
FCF margin%
12.04
12.49
13.99
12.24
13.55
11.38
11.10
12.35
15.01
22.89
3.53
12.35
12.29
11
0.320
FCF / Net incomex
1.719
1.580
1.565
1.732
1.805
1.725
1.832
1.599
1.562
0.240
0.660
1.725
1.659
75
24.95
ROIC%
16.11
17.98
15.90
18.88
18.62
16.30
15.92
13.14
14.09
18.03
26.04
15.92
16.21
21
24.36
Return on equity%
25.92
27.41
28.26
29.38
30.04
28.48
26.87
28.24
29.18
17.55
2.98
28.48
28.25
92
15.31
Return on assets%
22.29
24.21
24.35
26.00
24.90
22.78
20.78
23.60
24.04
29.22
21.89
23.60
23.82
92
1.78
EPS€
0.89
0.97
1.11
1.11
1.06
1.13
1.26
1.44
1.56
1.95
2.23
7.11%
6.86%
—
3.59
EPS growth%
30.01
30.56
28.69
28.20
25.90
24.92
25.96
28.85
31.58
9.38
25.60
25.96
28.77
76
2.29
Bookvalue per sh€
0.69
0.79
0.92
0.94
0.90
0.87
0.86
0.90
0.95
1.46
1.22
0.39%
3.83%
—
2.13
FCF per share€
1.10
1.07
1.18
1.13
1.28
1.42
1.55
1.51
1.49
1.70
1.19
5.63%
4.95%
—
0.85
Dividend per sh€
3.91
4.57
4.87
4.83
4.78
4.97
5.59
5.86
6.20
1.85
0.94
5.13%
7.46%
—
13.09
Div yield (avg)%
0.40
3.12
5.20
5.08
2.88
5.08
4.22
5.10
4.20
7.88
7.71
4.22
4.21
39
22.99
Payout ratio%
14.23
12.92
12.74
12.21
9.74
8.42
5.89
3.75
4.56
25.71
19.93
5.89
10.97
52
3.603
Shares (diluted)M
3.167
3.216
3.201
2.883
2.710
2.781
2.554
2.702
2.515
3.508
3.635
(2.69%)
(2.15%)
26
3.74
Buyback yield%
15.76
18.21
18.94
17.21
17.14
17.94
20.07
19.88
21.67
26.32
20.99
19.88
18.08
93
1.346
D/E ratiox
0.807
0.735
0.769
0.764
0.825
0.813
0.776
0.808
0.840
1.334
1.358
0.813
0.792
8
7.255
Enterprise value€M
2.076
2.489
2.865
3.123
3.643
4.232
4.122
4.110
4.839
8.597
3.076
9.15%
12.43%
6
14.21
LT debt€M
19.57
20.17
21.51
23.12
25.20
23.46
24.37
23.57
22.68
4.115
14.43
(0.39%)
2.11%
75
Revenue
€20.69M
4.02%
1.00×
Cost of revenue
€9.141M
3.80%
0.98×
Operating expenses
€4.911M
4.45%
1.04×
Property and equipment
14.98%