32.41
Revenue€M
21.55
22.28
23.29
24.70
25.24
26.73
27.29
28.92
29.43
31.11
35.93
4.27%
4.02%
47
5.47
Revenue growth%
17.34
16.43
13.75
16.65
15.39
13.12
15.32
12.96
10.45
8.37
21.46
12.96
14.53
10
23.92
Gross margin%
8.74
6.69
6.28
5.21
5.14
2.71
0.40
3.21
0.67
3.03
17.79
2.71
4.17
37
3.57
Operating margin%
21.31
20.43
19.35
17.82
15.26
15.07
16.07
16.16
13.44
11.39
22.34
15.07
16.12
73
12.74
Net margin%
17.23
18.12
18.62
21.24
19.76
22.30
19.59
18.39
18.63
19.19
15.66
19.19
18.91
20
21.27
P/E ratio (avg)x
43.00
47.63
52.64
56.14
59.57
66.07
63.93
59.24
64.28
59.52
24.59
63.93
59.38
39
14.68
EV/EBITx
24.61
24.76
24.40
23.77
24.81
26.06
24.63
22.59
22.60
20.49
31.90
22.60
24.50
28
8.26
FCF yield (avg)%
6.89
6.13
7.28
4.65
2.64
2.58
0.61
0.40
1.64
4.04
15.41
1.64
3.34
39
13.26
FCF margin%
15.17
13.11
15.32
14.74
12.97
15.17
17.63
19.75
22.34
19.69
22.54
19.69
15.24
35
0.706
FCF / Net incomex
0.252
0.228
0.237
0.258
0.269
0.270
0.294
0.316
0.319
0.339
0.460
0.316
0.269
63
25.91
ROIC%
7.00
7.58
9.75
11.62
12.67
15.08
12.25
9.71
10.78
11.71
25.64
11.71
11.20
63
4.89
Return on equity%
10.77
12.34
11.63
10.84
9.63
6.83
7.43
8.21
9.79
7.22
29.12
7.43
9.71
51
21.87
Return on assets%
9.16
7.34
8.15
10.51
11.11
9.14
8.76
7.11
4.80
6.01
16.22
7.11
8.46
41
4.86
EPS€
3.31
3.82
4.11
4.26
4.68
4.74
5.54
6.56
7.31
8.00
5.00
11.29%
10.80%
—
16.94
EPS growth%
28.75
27.86
30.18
27.67
30.13
31.86
31.70
29.37
28.47
28.44
26.98
29.37
29.06
64
5.33
Bookvalue per sh€
1.45
1.38
1.47
1.67
1.68
1.72
1.97
1.97
2.14
2.01
3.33
3.72%
3.06%
—
1.27
FCF per share€
1.21
1.40
1.55
1.80
2.11
2.33
2.63
2.96
3.23
3.70
4.84
11.87%
11.40%
—
2.34
Dividend per sh€
6.13
5.71
5.85
6.20
6.66
7.38
7.04
6.75
6.53
6.37
4.14
(0.88%)
0.12%
—
27.94
Div yield (avg)%
1.66
3.55
4.96
6.02
7.76
6.15
6.84
5.15
3.43
2.14
5.10
5.15
5.05
69
18.93
Payout ratio%
7.20
4.84
3.35
2.05
2.97
0.40
2.96
2.01
1.37
0.40
5.67
1.37
2.51
5
6.368
Shares (diluted)M
8.079
7.369
7.803
7.657
8.573
8.131
7.919
7.565
6.826
6.197
6.564
(6.28%)
(3.71%)
40
29.34
Buyback yield%
7.88
8.56
10.92
10.09
10.62
13.00
13.11
11.87
10.47
11.23
6.92
11.87
10.77
40
0.824
D/E ratiox
0.923
1.001
1.067
1.134
1.062
0.992
1.103
1.175
1.261
1.311
0.831
1.175
1.085
88
7.347
Enterprise value€M
24.15
22.79
23.59
26.01
27.65
27.31
28.82
28.38
28.29
26.24
24.32
(1.04%)
0.98%
67
32.61
LT debt€M
41.65
46.61
48.65
55.14
62.74
65.53
66.22
61.78
66.40
60.78
16.97
(0.63%)
5.03%
53
Revenue
€31.11M
4.02%
1.00×
Cost of revenue
€18.65M
3.98%
1.00×
Operating expenses
€3.940M
4.14%
1.01×
Cash and investments
18.60%
Goodwill & intangibles
14.34%
Spread over hurdle
32.63%