42.62
Revenue€M
32.69
33.77
35.24
36.92
38.11
39.57
42.11
44.82
45.80
47.44
45.56
4.48%
4.37%
73
25.39
Revenue growth%
20.03
17.59
17.62
17.50
14.96
13.83
13.85
11.97
11.64
11.97
28.26
11.97
14.40
90
22.80
Gross margin%
13.58
14.95
14.93
14.92
17.77
17.53
17.49
17.81
19.40
17.10
12.84
17.53
17.30
49
17.35
Operating margin%
14.14
13.23
12.08
14.47
13.19
11.44
13.55
13.22
15.67
16.42
19.71
13.55
13.39
80
7.58
Net margin%
5.77
7.47
8.30
5.70
4.05
4.26
3.85
3.72
6.25
4.33
24.24
4.26
5.02
13
13.63
P/E ratio (avg)x
51.68
59.92
71.18
75.91
85.49
82.79
84.91
84.70
92.06
94.04
25.50
84.91
83.75
86
32.78
EV/EBITx
14.51
15.65
13.82
12.10
12.69
13.94
12.13
12.70
13.97
14.25
9.627
13.94
13.88
63
22.87
FCF yield (avg)%
33.33
34.47
35.76
33.72
33.64
33.45
31.89
31.77
30.31
29.97
28.97
31.77
33.39
60
28.78
FCF margin%
19.56
19.36
17.82
17.58
19.28
17.29
18.86
19.63
20.24
17.44
14.46
18.86
19.07
38
1.206
FCF / Net incomex
1.317
1.453
1.409
1.533
1.606
1.650
1.796
1.818
2.039
1.974
1.102
1.818
1.628
19
16.08
ROIC%
22.01
23.89
23.69
25.20
23.06
24.71
22.33
19.82
21.36
22.38
4.60
22.33
22.72
11
6.69
Return on equity%
24.62
24.56
26.05
23.30
21.44
19.75
17.31
16.63
16.19
14.03
29.15
16.63
20.59
41
2.02
Return on assets%
2.02
4.18
6.44
9.40
6.66
5.53
3.35
4.61
1.69
0.99
25.60
3.35
4.39
65
0.86
EPS€
1.26
1.28
1.45
1.56
1.80
1.82
2.06
2.09
2.06
2.23
0.90
4.32%
7.78%
—
9.40
EPS growth%
20.30
18.89
20.02
22.03
23.38
21.75
22.58
24.04
21.07
23.13
25.77
22.58
21.89
86
0.74
Bookvalue per sh€
1.56
1.72
1.73
1.98
2.02
1.96
1.90
2.02
1.94
1.86
0.39
(1.61%)
2.49%
—
0.50
FCF per share€
0.60
0.71
0.72
0.85
0.90
0.92
1.10
1.33
1.31
1.49
0.70
10.49%
9.97%
—
0.48
Dividend per sh€
2.22
2.17
2.50
2.55
2.67
2.70
2.86
3.07
3.37
3.40
0.61
4.98%
5.27%
—
21.92
Div yield (avg)%
7.83
4.95
3.40
2.27
0.40
1.10
0.40
1.79
3.43
2.17
11.41
1.79
2.22
77
16.42
Payout ratio%
15.68
18.54
19.17
19.89
20.87
18.14
17.64
18.78
15.90
15.66
24.74
17.64
18.34
89
48.41
Shares (diluted)M
53.81
61.16
63.29
64.39
65.83
76.93
90.76
105.6
109.8
107.4
49.65
10.29%
6.60%
18
25.67
Buyback yield%
7.79
5.85
5.87
4.91
3.52
4.39
4.66
7.48
6.23
4.18
26.46
4.66
5.38
72
1.572
D/E ratiox
2.432
2.739
2.943
3.246
3.246
3.899
4.204
4.347
5.051
6.011
1.145
4.347
3.572
83
28.86
Enterprise value€M
28.67
26.89
26.02
23.60
24.97
22.42
20.26
21.28
19.04
19.50
39.39
(4.83%)
(3.37%)
90
41.03
LT debt€M
28.66
28.83
28.88
31.28
32.81
32.91
33.96
31.53
34.09
34.49
4.000
1.00%
1.05%
21
Revenue
€47.44M
4.37%
1.00×
Cost of revenue
€21.55M
4.27%
0.99×
Operating expenses
€10.68M
4.44%
1.01×
Goodwill & intangibles
15.56%