5.648
Revenue€M
13.21
14.16
15.35
16.66
18.22
20.08
21.71
23.67
25.28
27.09
6.271
8.26%
8.15%
15
13.68
Revenue growth%
27.56
28.58
28.24
26.32
29.24
32.17
30.86
31.60
32.98
34.00
8.24
32.17
30.05
30
19.66
Gross margin%
28.49
30.40
28.74
28.39
30.28
28.11
30.73
28.71
29.04
29.96
15.33
29.04
28.89
33
28.79
Operating margin%
7.38
8.78
11.39
14.31
12.54
10.72
12.03
13.09
11.55
10.32
17.27
11.55
11.47
74
17.10
Net margin%
14.94
16.35
14.00
13.92
13.65
12.72
13.41
16.05
14.86
15.73
6.71
14.86
14.43
51
21.17
P/E ratio (avg)x
20.28
21.14
22.20
22.87
24.68
25.84
30.24
32.70
37.51
42.57
24.66
32.70
25.26
50
11.16
EV/EBITx
55.21
63.05
60.47
69.26
79.49
81.94
84.60
82.63
95.95
112.0
24.34
84.60
80.71
31
21.39
FCF yield (avg)%
28.46
30.33
30.27
29.94
28.44
31.15
28.54
25.98
28.00
30.49
12.12
28.54
29.24
84
29.26
FCF margin%
28.75
26.71
24.61
23.21
25.03
23.41
22.16
21.23
20.69
19.78
27.52
21.23
23.31
33
1.648
FCF / Net incomex
1.950
2.172
2.193
2.564
2.698
2.743
2.846
3.120
3.167
3.595
0.809
3.120
2.720
25
8.57
ROIC%
7.34
9.23
9.69
10.78
10.43
12.80
14.20
14.93
14.62
11.94
12.96
14.20
11.36
80
22.62
Return on equity%
3.85
4.89
7.50
10.08
10.60
10.55
8.39
9.01
9.77
7.74
5.06
9.01
8.70
40
27.26
Return on assets%
18.86
18.64
20.04
18.90
21.09
21.34
20.25
22.68
23.40
22.56
17.54
22.56
20.67
48
0.24
EPS€
0.69
0.64
0.68
0.71
0.74
0.70
0.71
0.70
0.75
0.81
0.25
1.90%
1.50%
—
19.53
EPS growth%
21.21
19.83
17.89
15.58
13.09
10.13
11.50
9.35
6.69
8.83
26.71
9.35
12.29
6
0.49
Bookvalue per sh€
0.47
0.43
0.47
0.41
0.41
0.40
0.41
0.44
0.38
0.35
0.49
(3.19%)
(4.07%)
—
0.20
FCF per share€
0.24
0.23
0.22
0.20
0.23
0.24
0.25
0.26
0.28
0.28
0.21
4.21%
2.90%
—
0.67
Dividend per sh€
0.50
0.57
0.64
0.68
0.70
0.67
0.65
0.69
0.76
0.73
0.39
0.81%
5.14%
—
17.14
Div yield (avg)%
18.36
16.84
15.41
14.16
11.86
9.39
7.70
10.24
9.47
10.65
11.60
9.47
11.26
85
8.12
Payout ratio%
17.07
18.23
16.45
19.11
16.71
13.88
11.71
9.82
9.64
12.05
26.04
11.71
15.17
79
27.09
Shares (diluted)M
40.26
45.46
48.72
47.65
46.30
46.68
42.34
43.45
40.45
42.20
26.98
(1.84%)
0.93%
12
15.43
Buyback yield%
14.09
16.19
13.76
14.60
13.44
16.38
16.53
14.45
11.55
12.23
29.53
14.45
14.27
52
1.248
D/E ratiox
0.880
0.805
0.832
0.727
0.791
0.811
0.773
0.704
0.610
0.622
0.670
0.704
0.782
37
2.401
Enterprise value€M
29.87
33.04
35.21
34.31
36.62
38.12
39.89
42.66
44.51
46.95
6.334
5.10%
5.60%
42
25.90
LT debt€M
28.32
32.65
34.47
32.70
31.27
29.88
32.35
32.92
32.17
31.31
12.41
0.03%
0.68%
38
Revenue
€27.09M
8.15%
1.00×
Cost of revenue
€16.23M
7.96%
0.98×
Operating expenses
€5.661M
8.10%
1.00×
Goodwill & intangibles
14.84%
Spread over hurdle
30.48%