17.43
Revenue€M
16.85
16.50
16.63
16.43
16.50
16.39
16.16
16.60
17.03
16.83
18.46
0.41%
0.11%
24
22.66
Revenue growth%
14.25
11.62
14.51
13.66
12.40
13.51
15.25
13.55
15.74
14.40
20.51
14.40
13.95
49
17.17
Gross margin%
5.51
6.28
4.72
5.52
8.04
6.62
5.29
3.77
2.13
1.30
6.00
3.77
5.40
29
10.14
Operating margin%
28.98
29.12
30.45
32.57
31.34
33.51
34.75
35.94
38.87
37.03
24.72
35.94
33.04
90
16.94
Net margin%
14.28
16.71
18.00
19.49
21.88
24.33
22.57
19.71
20.38
21.07
13.54
21.07
20.04
38
27.64
P/E ratio (avg)x
23.71
26.80
27.43
30.14
31.43
31.14
32.44
34.74
34.13
38.06
37.66
34.13
31.28
63
25.83
EV/EBITx
12.76
11.55
11.42
11.72
12.28
13.04
12.07
12.96
13.93
13.70
7.100
13.04
12.52
44
17.88
FCF yield (avg)%
11.56
14.09
15.95
14.66
11.92
12.83
12.12
10.65
9.42
9.66
9.98
10.65
12.02
27
9.21
FCF margin%
21.73
21.30
21.43
19.77
21.24
19.85
21.38
22.62
23.82
24.71
11.99
22.62
21.40
74
1.678
FCF / Net incomex
1.525
1.750
1.687
1.592
1.580
1.852
1.730
2.029
2.034
2.034
1.776
2.029
1.740
57
2.59
ROIC%
14.38
14.25
15.82
15.51
14.40
16.77
13.89
13.35
13.46
14.77
10.79
13.89
14.39
65
17.05
Return on equity%
3.49
4.10
2.22
1.79
0.40
0.40
1.05
3.60
4.24
3.74
20.05
3.60
2.85
20
2.66
Return on assets%
30.72
29.37
27.40
27.99
27.11
25.68
28.59
28.35
25.94
24.97
12.58
25.94
27.70
12
0.22
EPS€
0.20
0.19
0.18
0.18
0.17
0.16
0.17
0.15
0.16
0.17
0.24
(0.28%)
(1.68%)
—
6.66
EPS growth%
14.49
13.51
15.32
18.08
17.60
16.62
14.87
12.18
12.22
10.43
4.10
12.22
14.68
93
0.23
Bookvalue per sh€
0.32
0.27
0.28
0.24
0.24
0.25
0.22
0.21
0.18
0.20
0.31
(3.81%)
(4.71%)
—
0.34
FCF per share€
0.38
0.39
0.39
0.36
0.35
0.32
0.31
0.33
0.32
0.32
0.19
(1.67%)
(1.51%)
—
0.54
Dividend per sh€
0.29
0.30
0.28
0.29
0.28
0.26
0.23
0.23
0.24
0.25
0.32
(2.78%)
(2.21%)
—
16.96
Div yield (avg)%
19.94
18.21
18.55
16.66
18.47
20.02
17.73
15.00
15.76
17.69
2.24
17.69
17.97
92
7.41
Payout ratio%
23.54
25.91
23.62
21.53
19.35
20.11
22.21
20.82
20.92
18.19
10.35
20.82
21.22
75
14.11
Shares (diluted)M
23.20
26.35
26.67
31.38
34.30
38.75
40.34
39.70
38.22
39.86
13.90
3.05%
6.40%
29
2.03
Buyback yield%
23.66
25.17
26.81
28.06
27.27
25.37
26.07
29.02
30.96
28.44
19.08
28.44
27.04
63
1.039
D/E ratiox
1.775
1.860
1.972
2.135
2.195
2.497
2.431
2.376
2.669
2.555
1.666
2.497
2.286
31
1.029
Enterprise value€M
0.889
0.964
0.911
0.855
0.851
0.923
0.916
0.980
0.911
0.962
7.712
2.50%
0.68%
57
11.68
LT debt€M
13.26
13.64
14.85
13.87
13.23
14.75
13.92
14.34
13.25
14.21
18.21
1.44%
0.55%
33
Revenue
€16.83M
0.11%
1.00×
Cost of revenue
€11.78M
0.11%
1.00×
Operating expenses
€3.033M
0.64%
1.05×
Spread over hurdle
(3.85%)