7.972
Revenue€M
9.935
10.21
10.74
11.15
11.83
12.31
12.69
13.58
14.53
14.94
8.322
4.78%
4.78%
45
24.91
Revenue growth%
8.94
9.33
6.97
5.10
7.21
4.57
2.05
0.67
0.40
0.40
27.79
0.67
4.84
10
19.25
Gross margin%
10.48
12.61
10.52
9.56
11.47
13.03
14.09
17.00
16.77
15.43
15.82
15.43
12.82
74
16.92
Operating margin%
6.06
4.73
6.99
4.97
2.62
0.95
0.40
3.02
1.28
0.40
13.02
0.95
2.82
19
26.49
Net margin%
18.32
18.51
17.68
18.10
18.72
20.21
19.53
17.45
14.97
17.21
11.98
17.45
18.21
79
18.48
P/E ratio (avg)x
23.86
22.82
21.36
23.14
24.68
25.42
23.48
23.45
24.59
23.66
30.34
23.66
23.57
36
19.68
EV/EBITx
28.37
29.29
34.06
37.04
40.51
44.14
44.62
53.45
62.65
63.25
28.13
53.45
42.33
86
14.57
FCF yield (avg)%
28.02
30.91
30.51
31.96
30.30
29.30
28.33
27.58
26.13
27.05
4.88
27.58
28.81
59
18.22
FCF margin%
12.33
9.92
9.46
8.96
6.95
7.63
5.74
6.11
5.86
6.14
20.56
6.11
7.29
50
0.242
FCF / Net incomex
0.847
0.833
0.923
1.020
1.126
1.070
1.169
1.289
1.380
1.371
0.904
1.289
1.098
47
25.64
ROIC%
32.91
35.08
37.04
36.46
36.40
34.23
32.27
32.99
34.14
34.17
25.61
34.14
34.20
71
21.65
Return on equity%
2.56
1.17
1.16
3.24
2.48
0.40
2.76
1.83
2.98
1.93
6.34
1.93
2.21
67
15.93
Return on assets%
11.60
10.32
12.22
14.21
15.58
14.89
13.94
13.40
11.44
12.53
5.89
13.40
12.96
47
3.87
EPS€
5.55
5.40
6.04
6.67
7.47
7.58
8.66
10.15
12.04
13.42
4.22
12.43%
9.04%
—
15.30
EPS growth%
15.37
15.28
13.34
12.39
10.01
10.39
10.85
9.73
7.94
5.49
19.98
9.73
10.62
67
1.60
Bookvalue per sh€
9.32
10.47
11.83
12.90
12.70
13.11
14.21
15.60
17.24
18.83
3.75
8.20%
7.27%
—
6.19
FCF per share€
6.44
6.00
5.91
6.15
6.33
6.02
5.90
5.48
6.03
6.42
2.16
0.29%
(0.47%)
—
1.90
Dividend per sh€
4.00
4.64
5.34
6.19
6.32
6.12
6.26
7.26
8.20
8.23
4.01
5.42%
8.95%
—
5.53
Div yield (avg)%
30.27
31.72
31.52
33.77
35.82
33.51
31.89
32.76
34.43
35.07
13.58
33.51
33.13
58
2.60
Payout ratio%
16.88
17.93
20.30
21.01
20.33
21.94
21.37
21.77
19.80
18.59
20.11
21.37
20.32
79
0.678
Shares (diluted)M
0.760
0.833
0.835
0.829
0.869
1.020
1.133
1.080
1.081
1.230
0.675
7.18%
5.62%
59
26.25
Buyback yield%
32.52
29.71
30.16
30.96
29.66
27.10
28.58
26.56
24.40
22.25
15.74
26.56
29.12
54
0.874
D/E ratiox
1.354
1.278
1.378
1.291
1.160
1.150
1.154
1.019
0.972
0.954
0.654
1.019
1.157
78
1.021
Enterprise value€M
3.393
3.158
2.974
3.076
3.204
3.119
3.403
3.105
3.157
2.788
10.64
(2.74%)
(2.98%)
19
7.509
LT debt€M
7.291
8.398
8.185
8.298
8.060
8.248
8.088
8.605
8.218
8.856
10.34
1.90%
1.53%
57
Revenue
€14.94M
4.78%
1.00×
Cost of revenue
€7.407M
4.59%
0.98×
Operating expenses
€3.454M
5.00%
1.02×
Property and equipment
18.66%
Goodwill & intangibles
16.06%
Spread over hurdle
10.14%