11.88
Revenue€M
30.56
31.00
32.38
33.44
34.32
36.19
38.22
39.34
41.83
42.95
12.54
4.59%
4.08%
35
23.85
Revenue growth%
19.71
21.86
20.57
20.67
23.50
23.67
24.76
27.45
29.62
28.40
16.97
27.45
23.59
93
9.97
Gross margin%
9.19
9.28
8.30
10.71
9.17
11.80
13.02
10.88
13.33
12.94
6.76
12.94
10.79
81
24.12
Operating margin%
17.98
19.09
21.02
20.86
19.91
18.21
15.48
12.72
14.49
15.79
23.12
15.48
18.09
71
3.33
Net margin%
13.09
12.72
15.01
15.48
16.89
18.40
16.83
17.00
14.38
16.79
27.47
16.83
16.13
42
37.59
P/E ratio (avg)x
17.90
18.49
17.21
16.32
17.23
19.59
20.44
23.36
25.56
27.36
11.45
23.36
19.04
12
34.55
EV/EBITx
24.70
21.55
19.13
17.45
14.97
14.64
12.77
12.82
11.97
12.99
14.41
12.82
14.81
82
3.81
FCF yield (avg)%
24.03
21.57
21.64
20.97
19.29
21.25
21.34
19.90
22.13
22.69
7.36
21.34
21.45
83
10.64
FCF margin%
18.04
18.31
17.45
17.25
20.10
22.80
20.29
19.29
19.93
19.75
11.89
19.93
19.52
12
1.464
FCF / Net incomex
0.851
0.895
0.961
1.038
1.151
1.317
1.488
1.469
1.377
1.426
0.413
1.426
1.234
37
21.15
ROIC%
19.59
17.48
18.29
17.07
16.29
16.31
18.95
21.62
18.65
16.10
27.20
18.65
17.88
6
16.24
Return on equity%
12.28
10.01
11.95
14.10
12.42
9.45
9.41
12.31
11.65
13.40
8.79
11.65
12.11
49
25.31
Return on assets%
30.06
27.41
30.39
30.24
28.82
28.04
29.52
29.44
30.56
28.87
28.92
29.44
29.48
21
1.59
EPS€
3.58
4.04
4.59
5.10
5.53
5.25
6.05
7.09
7.87
8.60
1.74
9.23%
9.14%
—
8.86
EPS growth%
35.92
38.36
41.29
39.92
41.85
41.77
43.47
40.53
42.58
43.88
13.36
42.58
41.53
23
3.63
Bookvalue per sh€
1.89
1.90
1.85
1.92
2.21
2.41
2.53
2.94
3.24
3.31
2.48
8.34%
5.64%
—
2.38
FCF per share€
1.80
1.85
2.15
2.58
2.92
3.41
3.54
3.53
3.51
4.05
4.02
6.73%
10.16%
—
4.06
Dividend per sh€
4.19
4.57
4.55
5.11
5.72
6.40
7.38
8.08
9.30
8.99
1.24
9.49%
9.36%
—
24.57
Div yield (avg)%
11.57
9.96
12.83
15.12
15.98
14.79
13.31
13.94
12.98
15.24
20.28
13.94
13.62
61
20.19
Payout ratio%
16.09
16.93
16.78
17.13
19.49
19.21
16.68
15.73
14.60
15.32
7.19
15.73
16.73
92
5.230
Shares (diluted)M
4.197
4.618
4.613
4.802
5.229
5.830
5.181
5.376
4.951
5.401
5.344
0.65%
1.75%
51
7.42
Buyback yield%
13.35
15.68
14.10
12.47
13.65
14.62
16.30
18.78
17.28
14.50
3.49
16.30
14.56
70
0.216
D/E ratiox
0.527
0.483
0.483
0.463
0.456
0.443
0.429
0.437
0.381
0.376
1.594
0.429
0.450
43
34.60
Enterprise value€M
49.50
51.04
54.46
54.42
62.01
71.00
85.21
85.56
91.81
96.87
21.92
9.33%
8.40%
53
32.60
LT debt€M
45.21
46.84
51.23
53.31
57.90
58.32
56.44
53.79
54.79
58.67
9.420
0.26%
3.97%
38
Revenue
€42.95M
4.08%
1.00×
Cost of revenue
€29.23M
4.29%
1.02×
Operating expenses
€6.121M
3.53%
0.95×