53.08
Revenue€M
47.26
51.25
54.35
57.67
60.83
66.21
70.57
75.88
82.94
91.50
56.41
8.51%
7.55%
13
14.53
Revenue growth%
17.29
16.60
19.16
16.45
16.02
13.62
12.18
11.00
8.46
9.34
4.40
11.00
14.82
13
26.94
Gross margin%
12.05
13.89
15.08
14.91
13.48
14.98
16.74
18.25
19.74
17.96
24.02
17.96
15.03
51
26.67
Operating margin%
17.09
19.72
20.91
21.08
23.95
26.03
25.95
24.73
27.20
25.75
27.56
25.95
24.34
70
19.43
Net margin%
12.32
13.01
10.23
9.38
6.75
8.32
6.41
5.72
4.85
6.42
16.94
6.41
7.53
22
10.65
P/E ratio (avg)x
19.24
19.75
19.26
18.81
17.28
16.08
16.41
15.69
15.94
15.56
24.87
15.94
16.84
94
28.10
EV/EBITx
12.87
11.70
11.78
10.63
10.09
9.828
9.284
8.704
7.920
7.824
21.90
8.704
9.958
60
21.13
FCF yield (avg)%
13.76
16.52
14.30
11.70
13.86
14.97
16.72
13.99
14.81
12.15
27.73
14.81
14.15
76
5.76
FCF margin%
26.76
26.19
27.82
26.95
29.03
30.82
29.97
30.46
33.26
32.56
26.84
30.82
29.50
85
0.318
FCF / Net incomex
1.935
2.317
2.504
2.445
2.403
2.369
2.821
3.226
3.262
3.773
1.780
3.226
2.475
86
18.31
ROIC%
2.89
3.22
1.29
0.40
0.40
3.22
1.97
2.30
0.57
3.52
22.18
2.30
2.13
87
3.65
Return on equity%
29.82
28.61
28.03
29.06
29.52
30.84
33.02
33.62
31.42
29.95
15.00
31.42
29.89
13
25.43
Return on assets%
13.13
15.57
16.10
13.13
15.09
15.69
17.70
17.75
20.31
21.62
6.12
17.75
15.90
78
8.12
EPS€
1.53
1.53
1.60
1.79
1.90
2.05
1.90
1.90
2.08
2.29
8.73
3.78%
3.41%
—
23.93
EPS growth%
27.02
26.65
25.02
25.97
25.02
23.05
24.73
22.74
21.47
23.68
27.77
23.05
24.87
84
6.48
Bookvalue per sh€
2.68
2.80
2.88
2.61
2.90
2.80
2.90
2.86
2.65
2.43
4.77
(3.48%)
(1.90%)
—
6.96
FCF per share€
1.62
1.44
1.38
1.28
1.34
1.18
1.06
1.10
1.01
1.01
7.46
(5.48%)
(4.12%)
—
5.12
Dividend per sh€
5.34
5.65
6.41
5.90
5.70
6.36
6.65
6.45
6.69
6.49
6.01
2.64%
2.20%
—
6.44
Div yield (avg)%
17.73
19.01
19.71
21.59
21.21
22.80
21.89
22.89
22.71
24.90
8.17
22.80
21.74
29
28.41
Payout ratio%
7.35
9.07
9.45
8.98
10.17
11.03
14.02
12.27
9.63
7.69
25.09
11.03
9.54
60
6.446
Shares (diluted)M
6.060
5.996
6.618
7.440
8.260
7.530
7.111
8.173
8.590
9.661
6.358
3.18%
4.20%
67
16.05
Buyback yield%
26.16
27.96
29.24
29.29
26.33
29.30
27.46
29.75
28.58
29.15
13.37
29.15
28.87
93
0.274
D/E ratiox
1.086
1.185
1.335
1.554
1.553
1.623
1.620
1.797
2.080
2.136
0.598
1.797
1.587
52
78.34
Enterprise value€M
79.14
76.16
86.55
93.83
96.43
110.7
117.5
130.1
138.0
161.6
71.00
10.88%
9.00%
64
43.85
LT debt€M
36.01
34.60
35.91
31.01
33.53
35.20
33.16
33.23
33.26
35.17
35.10
0.96%
(1.47%)
10
Revenue
€91.50M
7.55%
1.00×
Cost of revenue
€64.05M
7.55%
1.00×
Operating expenses
€16.29M
8.25%
1.07×
Goodwill & intangibles
18.83%
Cash and investments
15.84%