13.59
Revenue€M
34.32
34.94
35.34
35.70
37.36
38.27
39.01
39.68
40.11
13.99
15.59
2.36%
2.08%
45
10.42
Revenue growth%
0.99
0.40
2.32
1.73
0.40
0.40
0.40
0.40
2.74
2.90
12.62
0.40
0.69
58
20.35
Gross margin%
16.93
14.29
16.38
14.58
17.36
20.19
17.32
15.21
17.02
10.87
7.71
17.32
16.65
57
19.23
Operating margin%
26.74
24.66
22.57
23.77
25.98
28.74
26.19
24.74
27.02
10.14
19.35
26.19
26.08
41
19.66
Net margin%
1.13
1.74
0.40
0.40
0.40
0.40
0.40
1.87
3.39
24.58
18.70
0.40
0.77
12
18.69
P/E ratio (avg)x
14.49
15.24
14.45
13.72
14.66
14.78
15.99
17.05
16.86
10.72
21.98
15.99
14.87
63
32.54
EV/EBITx
14.28
14.19
15.43
17.17
19.05
17.66
17.56
16.81
18.73
6.509
31.46
17.66
16.99
19
7.44
FCF yield (avg)%
10.71
8.73
10.07
7.79
6.19
4.45
3.09
1.93
0.68
12.38
22.43
3.09
6.99
22
20.36
FCF margin%
1.60
0.40
0.40
2.45
0.40
0.40
0.40
1.18
0.40
12.13
15.94
0.40
0.40
84
0.986
FCF / Net incomex
2.229
2.288
2.370
2.460
2.446
2.407
2.454
2.649
2.283
0.280
0.720
2.446
2.388
94
13.66
ROIC%
20.34
22.90
25.51
24.04
23.90
25.35
24.25
25.97
26.83
17.15
23.31
25.35
24.15
71
3.02
Return on equity%
17.95
17.80
16.75
13.97
15.64
17.42
18.03
15.71
18.56
18.14
18.23
17.42
17.61
11
14.95
Return on assets%
17.95
17.14
15.53
15.78
16.90
14.22
17.21
14.98
13.71
2.50
5.27
14.98
15.92
14
94.84
EPS€
311.14
333.76
370.53
349.17
314.32
292.46
302.16
334.98
346.02
104.22
117.71
(0.18%)
1.45%
—
27.82
EPS growth%
5.24
3.36
5.37
4.74
5.52
3.46
1.59
2.66
1.74
18.96
9.44
2.66
4.10
9
115.99
Bookvalue per sh€
83.71
85.99
92.82
85.93
82.50
79.59
83.63
79.06
82.13
171.64
102.94
(0.90%)
0.24%
—
207.01
FCF per share€
352.47
404.49
411.64
428.01
448.34
437.28
437.35
458.35
480.17
273.16
273.03
2.33%
3.74%
—
103.95
Dividend per sh€
204.41
214.44
217.00
213.44
229.71
249.45
218.60
230.07
199.70
235.48
131.55
(1.32%)
0.28%
—
9.43
Div yield (avg)%
16.63
14.83
14.58
15.66
17.32
15.52
14.55
14.45
17.38
2.03
22.67
15.52
15.59
65
8.13
Payout ratio%
16.13
17.27
18.32
18.63
19.97
19.94
20.75
23.20
24.77
26.65
16.14
20.75
19.29
52
0.112
Shares (diluted)M
0.091
0.093
0.093
0.082
0.085
0.085
0.084
0.080
0.073
0.107
0.111
(2.36%)
(3.57%)
22
15.35
Buyback yield%
3.87
6.04
5.91
8.45
6.69
8.27
8.90
9.51
8.15
13.43
17.60
8.27
7.42
33
0.616
D/E ratiox
0.434
0.473
0.550
0.575
0.649
0.728
0.751
0.851
0.825
1.267
0.180
0.751
0.612
62
2.162
Enterprise value€M
3.146
3.109
3.218
3.675
3.567
3.519
3.965
3.905
3.773
24.09
27.76
0.53%
1.99%
11
3.244
LT debt€M
29.50
29.21
33.82
35.93
41.25
44.23
49.36
55.18
59.35
14.58
25.95
10.56%
8.62%
55
Revenue
€40.11M
2.08%
1.00×
Cost of revenue
€23.75M
2.01%
0.99×
Operating expenses
€8.536M
2.36%
1.03×
Goodwill & intangibles
15.10%