14.78
Revenue€M
20.15
20.26
20.70
20.98
21.18
21.66
22.52
23.26
24.07
24.16
15.44
2.67%
2.13%
66
11.20
Revenue growth%
12.46
12.28
15.26
13.41
14.67
12.65
11.80
10.23
8.46
8.87
24.13
10.23
12.37
72
23.48
Gross margin%
7.18
8.76
9.55
11.21
13.48
12.47
12.08
9.48
8.43
8.23
2.06
9.48
9.51
95
14.41
Operating margin%
15.06
15.73
18.47
20.48
18.30
19.23
17.31
15.83
16.89
17.67
17.63
17.31
17.49
6
4.93
Net margin%
23.41
21.32
20.26
17.37
16.32
17.60
16.50
15.24
17.34
16.41
23.32
16.50
17.35
63
6.545
P/E ratio (avg)x
12.29
11.81
11.27
11.34
10.99
10.38
9.449
8.332
8.572
8.267
8.172
8.572
10.68
28
16.19
EV/EBITx
22.01
19.50
17.26
18.16
19.39
17.86
16.71
15.71
16.42
16.60
31.85
16.60
17.56
65
2.52
FCF yield (avg)%
16.59
19.24
17.38
18.63
19.40
20.32
17.74
19.81
17.77
17.30
8.22
17.77
18.20
20
22.84
FCF margin%
29.20
31.80
29.97
32.69
32.59
34.05
35.62
33.84
31.86
30.77
19.81
33.84
32.23
34
1.095
FCF / Net incomex
2.212
2.467
2.359
2.437
2.697
3.111
3.055
3.486
4.070
4.628
0.252
3.486
2.876
23
6.04
ROIC%
9.00
10.05
10.83
8.19
8.12
8.13
8.49
10.04
9.43
7.72
22.59
8.49
8.75
6
23.40
Return on equity%
19.64
22.55
22.60
24.73
27.66
27.31
25.67
23.08
21.93
21.82
5.42
23.08
22.84
24
23.42
Return on assets%
28.06
30.69
30.25
28.94
29.55
31.78
29.88
32.35
29.78
29.30
4.39
29.88
29.83
42
3.39
EPS€
4.00
4.83
4.99
5.30
5.55
6.57
6.73
7.88
9.17
9.55
3.65
11.48%
9.67%
—
23.83
EPS growth%
10.60
12.10
9.88
9.11
9.00
7.62
4.93
6.35
4.68
3.94
9.97
4.93
8.31
36
0.68
Bookvalue per sh€
2.35
2.36
2.53
3.02
3.19
3.57
4.14
4.62
5.45
5.42
2.08
11.20%
10.37%
—
2.18
FCF per share€
2.88
2.55
2.65
2.62
2.61
2.76
3.04
3.17
3.49
3.30
1.61
4.84%
0.96%
—
1.27
Dividend per sh€
2.57
2.66
2.79
2.95
2.97
2.89
3.00
3.37
3.75
3.81
2.74
5.11%
3.58%
—
11.99
Div yield (avg)%
14.08
16.97
17.81
20.36
18.04
19.77
21.39
23.01
23.63
22.12
4.54
22.12
20.07
56
18.08
Payout ratio%
26.70
26.91
29.69
27.36
28.86
31.09
30.71
29.01
27.41
26.87
11.75
29.01
28.14
15
4.477
Shares (diluted)M
4.143
4.361
4.249
4.039
3.726
3.841
4.129
4.444
3.905
3.901
4.461
0.92%
(1.32%)
65
14.22
Buyback yield%
25.83
26.63
24.35
25.23
25.49
25.84
28.79
29.31
27.10
28.60
7.86
28.60
26.23
45
0.955
D/E ratiox
0.258
0.304
0.297
0.327
0.353
0.375
0.364
0.396
0.397
0.472
0.763
0.396
0.358
70
12.97
Enterprise value€M
23.25
23.54
25.99
29.63
28.07
28.71
32.85
34.80
37.26
41.57
27.43
8.17%
5.75%
63
27.76
LT debt€M
44.31
49.67
59.19
62.21
65.69
76.38
87.59
95.30
100.9
102.4
3.781
9.29%
9.42%
30
Revenue
€24.16M
2.13%
1.00×
Cost of revenue
€16.91M
2.13%
1.00×
Operating expenses
€3.562M
1.88%
0.98×
Cash and investments
20.52%
Spread over hurdle
19.26%