21.70
Revenue€M
24.59
24.60
24.28
24.89
25.50
26.19
25.94
26.49
25.98
25.61
22.60
0.09%
0.34%
7
24.09
Revenue growth%
14.20
13.43
15.30
14.96
17.29
16.08
17.61
15.34
14.63
17.22
27.51
16.08
15.32
26
22.57
Gross margin%
28.60
30.98
29.67
28.92
29.14
30.54
32.83
30.96
31.97
34.35
14.69
31.97
30.75
42
11.84
Operating margin%
8.32
7.82
7.47
8.41
9.90
9.12
9.21
7.36
10.24
7.88
9.01
9.12
8.36
82
25.13
Net margin%
19.35
21.20
19.38
19.86
20.80
17.95
18.70
19.57
20.37
17.70
20.34
18.70
19.48
67
16.68
P/E ratio (avg)x
27.88
25.10
22.95
24.23
25.35
28.26
30.35
30.72
30.54
30.44
21.98
30.44
28.07
43
21.10
EV/EBITx
29.98
26.80
29.43
32.32
35.21
38.75
39.46
42.62
43.26
43.58
31.41
42.62
36.98
39
29.26
FCF yield (avg)%
28.30
30.62
29.67
27.66
27.48
27.43
27.11
26.45
23.94
25.01
9.75
26.45
27.45
9
20.26
FCF margin%
26.89
24.58
25.52
26.74
28.88
26.72
28.61
30.45
30.23
31.33
21.83
30.23
27.75
72
1.320
FCF / Net incomex
2.258
2.292
2.568
2.969
3.027
2.962
3.077
3.075
3.336
3.861
0.822
3.077
2.998
35
14.12
ROIC%
8.18
6.22
3.65
3.39
1.08
0.40
2.84
1.51
2.34
2.08
26.57
2.08
2.59
9
5.23
Return on equity%
13.94
14.64
16.57
17.40
19.62
17.23
15.61
14.08
13.34
14.08
8.76
14.08
15.13
66
17.45
Return on assets%
27.99
29.49
28.90
30.61
29.27
29.87
30.39
30.67
31.61
33.68
13.49
30.67
30.13
90
1.32
EPS€
1.33
1.49
1.76
1.81
2.02
2.42
2.64
2.70
2.74
2.97
1.48
8.05%
9.87%
—
18.18
EPS growth%
25.11
24.47
23.91
25.74
22.80
24.32
23.98
22.51
24.98
22.71
19.89
23.98
24.15
83
0.45
Bookvalue per sh€
0.34
0.31
0.30
0.28
0.28
0.30
0.31
0.32
0.33
0.30
0.22
1.68%
(2.19%)
—
1.04
FCF per share€
0.55
0.64
0.72
0.75
0.81
0.88
0.91
0.94
0.91
0.99
1.36
3.99%
5.91%
—
1.28
Dividend per sh€
1.32
1.51
1.50
1.75
1.95
2.21
2.24
2.66
3.01
3.01
0.91
9.13%
10.28%
—
9.65
Div yield (avg)%
14.28
12.59
15.52
16.85
16.48
13.99
16.50
19.35
17.06
15.49
6.71
16.50
16.00
14
2.53
Payout ratio%
24.46
23.08
24.55
23.21
21.43
18.81
18.06
15.94
16.90
18.08
7.75
18.06
20.12
89
16.04
Shares (diluted)M
16.10
14.99
12.99
13.46
12.44
13.12
12.53
12.31
11.39
10.68
16.61
(3.02%)
(3.54%)
73
17.76
Buyback yield%
5.96
4.62
7.20
5.67
3.95
2.34
0.73
2.71
0.40
0.40
17.08
0.73
3.33
53
1.008
D/E ratiox
1.162
1.260
1.485
1.697
1.848
1.806
1.862
1.762
1.863
1.843
1.460
1.843
1.784
42
12.43
Enterprise value€M
10.31
9.781
10.77
10.87
11.05
12.13
12.38
11.74
13.10
14.67
18.05
5.83%
4.81%
45
9.287
LT debt€M
40.58
45.94
42.42
46.95
51.94
47.15
46.62
49.64
53.13
48.76
31.95
(1.26%)
3.17%
25
Revenue
€25.61M
0.34%
1.00×
Cost of revenue
€13.83M
0.44%
1.01×
Operating expenses
€4.936M
0.06%
0.97×
Property and equipment
18.82%
Spread over hurdle
12.40%