10.68
Revenue€M
13.69
13.71
13.97
14.38
14.46
14.49
14.74
14.88
15.44
15.59
11.64
1.52%
1.41%
30
9.18
Revenue growth%
13.60
11.05
11.73
10.36
12.40
11.59
9.41
7.81
9.27
7.02
13.86
9.27
10.70
50
6.34
Gross margin%
15.23
13.71
15.45
15.81
14.03
11.42
14.25
11.45
10.65
8.42
2.06
11.42
13.87
78
10.12
Operating margin%
5.25
7.40
5.60
5.32
6.40
6.49
9.36
7.54
8.16
9.67
17.37
8.16
6.94
80
12.99
Net margin%
14.33
16.78
16.65
19.22
20.69
23.61
25.82
26.24
24.71
22.22
10.39
24.71
21.46
54
27.32
P/E ratio (avg)x
31.30
31.69
31.02
34.84
37.40
40.65
38.11
44.69
42.84
41.25
30.75
41.25
37.76
78
32.06
EV/EBITx
36.32
40.46
37.64
39.58
39.38
38.42
41.38
46.43
44.07
44.43
24.93
44.07
40.02
41
22.29
FCF yield (avg)%
18.41
20.92
17.99
20.37
23.32
22.80
24.71
23.12
21.99
20.21
8.04
22.80
21.45
18
3.44
FCF margin%
15.21
17.36
17.63
17.68
19.56
19.21
17.56
17.59
20.59
22.98
23.44
19.21
17.65
65
1.352
FCF / Net incomex
0.410
0.378
0.398
0.415
0.471
0.435
0.500
0.534
0.497
0.569
0.526
0.500
0.453
29
2.61
ROIC%
9.36
9.07
10.55
7.94
8.06
6.56
4.57
5.02
7.67
7.54
10.73
6.56
7.80
44
19.88
Return on equity%
24.52
25.98
26.33
26.66
23.87
21.03
20.22
18.95
21.39
18.74
15.65
20.22
22.63
87
13.57
Return on assets%
3.01
4.44
4.94
5.75
8.51
9.69
9.39
10.49
7.98
10.61
3.61
9.69
8.25
59
1.31
EPS€
2.01
2.30
2.19
2.30
2.38
2.46
2.62
2.81
2.73
3.04
1.36
5.05%
5.70%
—
15.65
EPS growth%
20.45
23.41
23.74
24.20
23.31
21.10
20.57
18.76
21.00
21.60
8.12
21.00
21.35
14
1.46
Bookvalue per sh€
1.45
1.63
1.83
1.92
2.13
2.36
2.56
2.52
2.86
3.21
0.89
8.51%
8.87%
—
1.67
FCF per share€
1.17
1.24
1.24
1.38
1.55
1.64
1.83
1.89
1.83
1.96
0.33
4.75%
6.36%
—
1.19
Dividend per sh€
1.05
1.00
1.04
1.18
1.24
1.37
1.57
1.64
1.52
1.60
0.57
5.22%
3.53%
—
23.82
Div yield (avg)%
12.54
15.17
12.94
14.99
16.40
17.92
16.01
14.67
15.47
16.16
19.69
16.01
15.32
42
9.36
Payout ratio%
19.24
20.85
22.11
22.34
21.32
21.14
21.92
24.50
23.22
23.28
2.94
23.22
22.01
93
4.817
Shares (diluted)M
4.180
4.571
4.313
4.548
4.902
4.951
4.581
4.716
4.475
4.704
4.818
(0.82%)
0.83%
15
10.09
Buyback yield%
34.15
35.03
32.30
32.88
30.79
32.27
34.50
34.95
37.27
35.54
25.69
34.95
34.33
42
1.086
D/E ratiox
0.420
0.463
0.480
0.454
0.428
0.444
0.487
0.544
0.532
0.530
0.214
0.530
0.472
65
19.22
Enterprise value€M
19.33
20.13
20.73
19.96
20.42
20.59
18.92
16.84
16.38
15.34
15.13
(5.56%)
(3.25%)
41
19.28
LT debt€M
17.66
19.62
19.71
22.71
24.04
25.13
26.70
27.03
27.96
31.61
14.36
5.63%
6.53%
57
Revenue
€15.59M
1.41%
1.00×
Cost of revenue
€8.038M
1.19%
0.98×
Operating expenses
€2.011M
1.58%
1.02×
Goodwill & intangibles
14.80%
Spread over hurdle
56.47%