11.94
Revenue€M
9.720
10.18
10.58
10.73
10.80
10.89
11.45
12.02
12.60
12.87
12.82
3.57%
3.05%
27
5.21
Revenue growth%
12.10
12.96
15.38
17.91
20.12
19.76
19.64
22.27
22.09
22.98
11.14
22.09
19.70
89
23.48
Gross margin%
21.42
18.56
18.97
18.41
16.19
14.18
16.72
14.12
15.27
13.22
11.76
14.18
16.46
90
9.34
Operating margin%
2.28
2.80
4.73
6.77
9.23
9.01
10.99
13.68
16.10
19.01
9.85
13.68
9.12
89
22.36
Net margin%
9.91
9.95
11.09
11.27
11.27
13.27
15.81
16.98
19.89
19.43
7.00
16.98
12.27
37
29.19
P/E ratio (avg)x
8.280
8.732
9.530
10.27
11.84
12.80
12.03
11.56
13.35
14.05
8.099
12.80
11.70
25
28.29
EV/EBITx
30.10
31.14
27.98
26.09
28.38
25.64
25.99
24.33
23.09
21.61
20.39
24.33
26.04
93
21.78
FCF yield (avg)%
20.46
17.92
15.08
15.70
15.00
17.15
15.89
16.53
14.27
17.02
24.89
16.53
16.21
9
2.38
FCF margin%
3.72
3.71
2.83
1.80
1.89
0.40
1.68
2.71
0.40
1.22
10.90
1.22
1.85
83
1.607
FCF / Net incomex
1.448
1.564
1.779
1.946
1.922
1.847
2.109
2.393
2.636
2.690
0.529
2.393
1.934
27
5.64
ROIC%
23.76
21.54
18.58
18.95
21.58
18.64
18.57
20.66
21.61
20.79
29.03
20.66
20.72
46
20.22
Return on equity%
23.61
21.96
19.33
18.63
21.17
20.57
20.00
20.44
18.00
19.36
10.29
20.00
20.22
43
10.95
Return on assets%
2.91
3.10
1.87
4.31
1.79
3.83
6.22
3.27
1.59
2.91
20.66
3.27
3.01
31
2.50
EPS€
0.43
0.40
0.41
0.41
0.39
0.34
0.33
0.32
0.32
0.34
2.66
(2.71%)
(3.28%)
—
24.39
EPS growth%
22.20
22.14
23.67
25.21
26.83
25.58
27.78
25.73
23.34
23.43
8.25
25.58
24.44
73
2.28
Bookvalue per sh€
1.67
1.71
2.02
2.18
2.57
2.91
3.46
3.32
3.87
3.91
4.12
8.77%
10.77%
—
2.25
FCF per share€
3.91
4.22
4.62
4.93
4.41
4.82
5.16
5.70
6.12
5.84
1.09
5.79%
4.38%
—
3.71
Dividend per sh€
2.73
3.06
3.32
3.53
3.56
4.21
4.72
4.80
4.89
5.33
2.86
8.42%
7.24%
—
2.99
Div yield (avg)%
7.07
8.08
7.59
6.22
6.58
6.90
7.23
8.39
6.69
6.69
18.89
6.90
6.98
81
26.72
Payout ratio%
1.34
0.40
0.40
0.40
2.39
3.39
1.45
1.49
4.42
3.53
12.07
3.39
1.47
8
1.503
Shares (diluted)M
1.254
1.117
1.208
1.097
1.184
1.293
1.160
1.220
1.309
1.359
1.457
2.80%
1.52%
32
27.31
Buyback yield%
29.11
31.65
30.52
28.45
29.95
31.12
30.52
32.11
31.13
29.67
9.63
31.12
30.52
15
0.305
D/E ratiox
0.966
1.065
1.152
1.307
1.326
1.405
1.269
1.406
1.289
1.396
1.250
1.396
1.298
72
4.024
Enterprise value€M
6.610
5.615
5.799
5.984
5.313
4.945
4.805
4.427
4.603
4.294
2.596
(4.17%)
(5.41%)
45
7.851
LT debt€M
2.108
2.087
2.293
2.360
2.810
2.859
3.037
3.211
3.131
3.182
0.618
2.52%
6.10%
56
Revenue
€12.87M
3.05%
1.00×
Cost of revenue
€8.767M
2.94%
0.99×
Operating expenses
€2.294M
2.73%
0.97×
Spread over hurdle
(4.07%)