1.153
Revenue€M
0.786
0.824
0.853
0.910
0.961
1.011
1.078
1.136
1.208
1.276
1.195
5.84%
5.31%
95
17.11
Revenue growth%
23.11
24.67
23.85
20.88
21.55
19.89
22.23
24.59
26.73
29.20
25.61
24.59
23.48
88
12.53
Gross margin%
26.33
26.49
29.39
28.82
29.94
29.45
28.18
26.80
24.65
26.55
16.12
26.80
27.49
62
2.68
Operating margin%
28.91
27.53
26.16
29.06
30.73
31.49
31.14
31.99
33.36
36.18
20.03
31.99
30.93
53
24.45
Net margin%
15.78
16.88
16.16
18.30
19.15
20.66
21.68
22.70
23.02
24.53
16.71
22.70
19.91
73
32.25
P/E ratio (avg)x
6.299
5.550
5.933
5.159
4.490
4.658
4.028
3.993
4.003
4.145
25.64
4.028
4.574
40
26.59
EV/EBITx
30.53
34.49
37.61
36.33
36.92
38.96
41.48
47.50
55.37
64.46
34.57
47.50
38.29
77
6.98
FCF yield (avg)%
15.96
15.53
17.94
16.26
17.96
18.35
17.80
20.39
22.39
20.48
17.08
20.39
17.95
26
20.61
FCF margin%
1.87
0.40
1.53
3.88
3.55
2.41
3.39
5.36
7.26
9.42
20.78
5.36
3.47
41
1.781
FCF / Net incomex
1.468
1.329
1.182
1.203
1.198
1.254
1.351
1.444
1.450
1.330
0.460
1.351
1.329
86
6.68
ROIC%
6.69
5.17
5.73
3.66
3.08
4.55
5.42
3.11
1.81
0.79
7.21
3.11
4.11
22
12.72
Return on equity%
12.38
9.75
9.72
9.78
12.72
12.86
12.12
12.17
13.19
15.93
8.00
12.86
12.28
69
9.01
Return on assets%
15.91
17.08
15.21
14.83
16.11
14.31
16.33
19.13
18.85
21.71
14.13
18.85
16.22
78
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
7.13%
9.61%
—
17.84
EPS growth%
31.32
32.21
34.19
32.39
33.79
32.52
34.96
35.68
35.21
33.92
19.98
34.96
33.86
74
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
5.72%
5.17%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
7.44%
7.37%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
3.14%
3.71%
—
6.62
Div yield (avg)%
19.83
18.00
17.33
19.07
19.65
21.81
19.95
17.03
15.11
17.10
29.49
17.10
18.53
41
23.06
Payout ratio%
13.80
15.67
17.54
18.20
19.45
21.21
23.63
24.60
24.23
24.80
11.62
24.23
20.33
37
8.168
Shares (diluted)B
11.79
12.70
13.01
13.19
14.36
16.79
16.84
17.15
18.29
19.19
8.255
5.96%
6.64%
48
18.50
Buyback yield%
13.40
13.97
15.49
16.39
17.01
19.30
17.77
14.94
16.69
14.18
13.24
16.69
15.94
81
0.606
D/E ratiox
1.364
1.323
1.417
1.478
1.538
1.390
1.306
1.292
1.230
1.084
0.524
1.292
1.343
32
0.257
Enterprise value€M
0.841
0.924
0.893
0.945
0.968
0.924
0.928
0.845
0.935
0.841
0.253
(2.78%)
(0.97%)
7
1.566
LT debt€M
1.137
1.266
1.331
1.447
1.452
1.542
1.552
1.390
1.462
1.635
1.188
2.40%
4.64%
83
Revenue
€1.276M
5.31%
1.00×
Cost of revenue
€0.888M
5.61%
1.03×
Operating expenses
€0.279M
4.79%
0.95×
Goodwill & intangibles
16.47%
Spread over hurdle
(9.36%)