99.34
Revenue€M
112.4
118.1
122.4
129.3
132.2
134.5
140.0
145.6
153.2
161.1
108.9
4.03%
4.14%
41
6.64
Revenue growth%
24.67
22.25
21.63
20.57
23.00
22.31
20.24
21.75
24.34
22.07
9.56
22.07
22.16
82
8.31
Gross margin%
11.73
9.90
9.24
11.31
13.13
15.87
16.46
16.75
19.56
18.57
2.20
16.75
14.50
81
28.85
Operating margin%
3.41
5.97
6.38
8.36
11.20
14.14
13.62
16.03
15.18
16.76
3.96
15.18
12.41
47
11.78
Net margin%
8.92
10.61
12.08
14.60
15.68
15.69
18.55
21.30
22.82
24.77
8.82
21.30
15.69
78
9.855
P/E ratio (avg)x
37.24
39.80
40.33
47.68
53.83
54.82
62.79
66.08
79.53
81.98
24.01
66.08
54.32
83
30.57
EV/EBITx
26.43
24.91
23.78
21.58
20.74
22.27
19.17
18.24
15.78
16.02
21.88
18.24
21.16
71
23.22
FCF yield (avg)%
12.74
12.97
11.75
10.09
10.62
9.71
8.88
6.41
3.91
2.25
27.76
6.41
9.90
20
22.54
FCF margin%
17.50
14.71
15.37
17.80
15.83
16.02
15.52
15.62
18.13
19.09
26.05
16.02
15.92
74
1.476
FCF / Net incomex
1.079
1.140
1.251
1.469
1.447
1.377
1.435
1.685
1.681
1.820
0.100
1.681
1.441
84
4.36
ROIC%
22.89
22.63
21.64
20.80
17.80
19.62
21.77
23.11
25.04
24.77
16.44
23.11
22.20
90
3.15
Return on equity%
31.98
33.27
31.40
29.11
26.62
25.66
26.30
26.47
25.18
25.01
16.89
25.66
26.55
59
16.93
Return on assets%
16.64
15.37
16.57
19.29
18.50
19.97
20.27
18.16
17.10
16.16
6.73
18.16
17.63
73
2.89
EPS€
4.95
4.77
4.96
4.75
5.18
6.06
5.75
5.59
5.45
5.62
2.99
1.63%
1.28%
—
10.07
EPS growth%
22.11
21.49
23.61
23.48
25.07
26.16
28.12
29.86
30.72
30.03
16.84
29.86
25.61
86
2.94
Bookvalue per sh€
3.18
3.30
3.49
3.26
2.99
3.22
3.26
3.15
3.46
3.58
4.73
3.63%
0.53%
—
5.60
FCF per share€
5.16
5.15
4.99
5.18
5.14
5.98
6.75
7.26
8.49
9.57
3.87
13.22%
5.87%
—
1.16
Dividend per sh€
5.92
5.57
5.55
6.08
6.80
6.94
7.65
7.60
8.04
8.76
3.12
5.19%
4.58%
—
28.18
Div yield (avg)%
25.16
26.76
24.49
26.76
28.39
29.20
27.83
30.70
27.91
28.05
8.67
28.05
27.87
20
2.04
Payout ratio%
2.65
3.98
1.47
0.40
1.96
0.98
3.65
2.22
4.03
2.20
10.65
2.22
2.21
16
7.553
Shares (diluted)M
5.739
5.858
5.288
4.664
4.913
4.419
4.169
4.523
4.180
3.831
7.313
(4.85%)
(4.37%)
51
16.72
Buyback yield%
25.73
27.85
30.08
30.19
28.09
27.27
28.82
29.16
31.33
31.31
19.55
29.16
28.99
76
0.112
D/E ratiox
0.819
0.719
0.677
0.676
0.636
0.672
0.627
0.666
0.665
0.655
0.751
0.665
0.669
73
97.57
Enterprise value€M
61.54
65.56
64.39
69.79
76.31
80.62
82.34
98.12
118.5
115.9
143.4
8.72%
7.59%
6
110.9
LT debt€M
123.8
144.9
163.1
174.3
180.9
194.1
190.4
192.5
208.5
245.8
107.9
6.33%
6.99%
55
Revenue
€161.1M
4.14%
1.00×
Cost of revenue
€104.1M
4.10%
1.00×
Operating expenses
€16.44M
3.59%
0.95×
Goodwill & intangibles
16.64%
Cash and investments
16.25%