74.04
Revenue€M
74.51
74.69
73.49
73.08
72.70
73.84
72.64
73.88
75.36
75.12
79.81
0.66%
0.25%
14
29.20
Revenue growth%
11.88
11.85
13.55
11.60
11.57
10.19
9.50
8.19
10.80
10.32
21.19
10.19
11.19
59
8.23
Gross margin%
20.32
18.78
21.31
22.74
20.35
18.84
18.25
18.76
19.16
19.41
2.10
18.84
19.28
33
24.59
Operating margin%
5.22
3.53
6.38
5.50
7.05
5.81
6.06
5.31
3.31
6.03
21.77
5.81
5.66
19
10.05
Net margin%
13.92
14.30
13.24
11.61
12.68
11.43
14.07
11.52
10.84
11.81
28.28
11.52
12.25
25
13.16
P/E ratio (avg)x
20.03
20.02
22.99
26.23
29.74
35.01
35.10
34.58
38.35
43.24
28.68
35.10
32.16
33
24.61
EV/EBITx
43.50
48.29
46.93
49.80
56.18
56.49
63.51
66.75
64.08
61.00
30.77
63.51
56.34
57
28.66
FCF yield (avg)%
26.34
25.02
27.82
30.47
30.53
30.47
31.23
30.26
31.39
28.61
14.99
30.47
30.37
64
7.29
FCF margin%
11.20
11.45
10.22
10.31
8.42
10.30
8.72
10.14
12.00
13.61
10.41
10.30
10.31
59
1.584
FCF / Net incomex
1.547
1.814
1.926
2.159
2.076
2.393
2.432
2.631
2.956
3.463
1.703
2.631
2.276
80
29.86
ROIC%
13.62
13.30
16.09
18.47
20.48
20.55
23.48
21.77
20.32
23.25
27.17
21.77
20.40
88
27.56
Return on equity%
12.00
10.84
12.25
13.26
15.00
15.67
14.49
14.28
14.61
13.93
22.46
14.49
14.11
46
5.74
Return on assets%
31.29
31.99
34.42
33.41
32.11
32.07
30.97
30.57
27.67
28.34
16.17
30.57
31.64
32
0.80
EPS€
0.85
0.75
0.75
0.77
0.81
0.88
0.91
0.99
0.98
1.06
0.89
5.57%
3.25%
—
3.19
EPS growth%
25.11
26.96
29.59
27.28
25.96
23.26
22.21
22.16
24.56
22.78
25.25
22.78
24.84
44
1.18
Bookvalue per sh€
1.61
1.67
1.68
1.78
1.93
1.80
1.80
1.86
1.99
1.82
0.43
(1.13%)
1.08%
—
1.80
FCF per share€
3.65
3.77
3.62
3.70
4.22
3.83
3.59
3.92
4.34
4.89
0.80
2.99%
3.26%
—
2.01
Dividend per sh€
2.84
3.24
3.04
3.49
3.84
4.41
4.12
4.51
4.59
5.03
2.61
5.53%
7.04%
—
28.30
Div yield (avg)%
6.17
7.67
7.58
6.75
9.10
7.46
5.63
8.01
9.24
7.39
16.07
7.46
7.52
57
20.65
Payout ratio%
17.89
15.53
12.86
15.64
16.93
14.89
16.10
18.77
18.17
15.26
4.82
16.10
15.87
44
10.21
Shares (diluted)M
12.71
14.50
14.54
15.03
14.54
15.59
15.51
16.53
18.55
16.91
10.35
3.06%
2.22%
43
13.65
Buyback yield%
24.60
23.66
25.48
26.22
26.06
28.97
26.07
23.90
21.56
24.22
12.83
24.22
25.04
90
0.363
D/E ratiox
1.212
1.170
1.258
1.361
1.455
1.632
1.637
1.740
1.773
1.884
1.019
1.740
1.543
91
33.09
Enterprise value€M
5.074
4.908
4.791
5.120
5.190
5.347
5.083
5.568
6.274
6.842
20.84
5.68%
3.68%
35
16.13
LT debt€M
41.88
47.50
45.23
44.73
45.73
44.04
44.21
41.79
47.30
54.45
73.39
3.55%
3.55%
41
Revenue
€75.12M
0.25%
1.00×
Cost of revenue
€51.21M
0.32%
1.01×
Operating expenses
€10.47M
0.57%
1.03×
Goodwill & intangibles
14.98%
Spread over hurdle
36.37%