29.61
Revenue€M
34.54
34.45
34.44
34.59
35.31
35.50
36.29
35.90
36.76
37.32
33.12
1.11%
0.96%
28
8.36
Revenue growth%
27.24
25.19
28.14
29.33
31.51
32.06
30.71
33.37
32.74
35.20
19.78
32.74
31.11
6
13.78
Gross margin%
16.01
16.08
15.61
16.26
14.37
14.97
14.34
12.96
10.89
8.62
4.86
12.96
14.67
6
18.53
Operating margin%
19.09
20.68
18.21
20.21
20.53
19.39
20.87
23.15
22.04
24.50
16.41
22.04
20.61
22
18.84
Net margin%
4.29
3.34
5.20
8.08
7.21
8.35
6.91
4.29
3.60
1.77
2.17
4.29
4.75
50
18.28
P/E ratio (avg)x
21.73
21.50
25.82
29.83
31.22
36.26
39.41
42.91
46.42
51.16
34.20
42.91
33.74
23
11.41
EV/EBITx
7.829
7.642
7.706
7.928
8.544
8.777
8.117
7.455
6.692
6.910
31.08
7.455
7.768
42
25.40
FCF yield (avg)%
21.79
19.77
20.92
19.72
21.71
23.38
25.88
27.96
28.25
27.15
16.04
27.15
22.59
15
13.57
FCF margin%
20.23
20.73
20.68
20.31
19.25
17.31
18.61
21.49
18.78
17.12
22.44
18.61
19.74
56
0.453
FCF / Net incomex
0.070
0.063
0.066
0.060
0.056
0.061
0.063
0.054
0.056
0.058
1.139
0.058
0.061
14
9.11
ROIC%
15.59
18.19
20.62
21.79
22.44
23.09
20.13
20.15
19.72
20.95
17.40
20.15
20.39
40
3.94
Return on equity%
28.14
30.57
31.26
31.95
30.87
32.41
33.91
34.68
34.84
35.39
28.02
34.68
32.18
80
12.14
Return on assets%
5.45
5.68
7.70
8.17
10.10
11.45
12.04
10.47
8.27
8.85
25.51
10.47
8.56
65
0.71
EPS€
0.80
0.79
0.82
0.78
0.75
0.85
1.00
1.17
1.31
1.31
0.76
11.77%
6.06%
—
16.25
EPS growth%
23.75
25.33
23.73
26.68
29.27
29.89
32.71
33.00
34.36
32.08
17.09
32.71
29.58
93
0.18
Bookvalue per sh€
0.95
1.02
1.01
0.92
1.00
0.99
0.91
1.01
1.09
1.08
0.86
1.50%
0.33%
—
1.01
FCF per share€
1.77
2.01
2.11
2.07
2.32
2.78
2.82
3.01
2.94
3.31
0.41
7.36%
6.39%
—
0.77
Dividend per sh€
1.73
2.00
2.20
2.31
2.43
2.83
2.76
3.01
3.14
3.37
0.44
6.80%
7.26%
—
23.84
Div yield (avg)%
2.64
0.74
0.40
3.24
1.47
3.91
6.44
9.42
11.08
9.09
24.49
9.09
3.58
41
22.74
Payout ratio%
29.85
27.58
25.46
27.66
26.62
26.64
28.69
29.13
28.31
26.19
15.54
28.31
27.62
29
29.88
Shares (diluted)M
46.30
44.79
49.05
49.58
48.14
53.36
50.56
53.10
55.98
59.49
30.72
4.33%
4.12%
78
28.69
Buyback yield%
10.41
11.26
12.91
15.49
14.79
16.71
18.12
20.32
22.99
22.23
21.42
20.32
16.10
89
1.723
D/E ratiox
1.859
2.082
2.215
2.190
2.197
2.405
2.364
2.318
2.420
2.882
0.756
2.405
2.266
13
32.08
Enterprise value€M
39.17
44.58
46.92
48.63
49.22
49.40
51.14
52.45
53.93
51.10
24.78
0.75%
2.84%
22
7.263
LT debt€M
36.11
33.85
32.58
32.90
32.34
33.36
35.41
37.87
35.83
36.09
4.306
2.22%
(0.47%)
11
Revenue
€37.32M
0.96%
1.00×
Cost of revenue
€26.13M
0.96%
1.00×
Operating expenses
€7.399M
1.63%
1.07×
Goodwill & intangibles
15.16%
Spread over hurdle
(4.17%)