11.37
Revenue€M
4.887
5.262
5.613
6.049
6.454
7.031
7.599
8.346
8.842
9.453
12.25
7.93%
7.64%
58
29.10
Revenue growth%
4.41
4.01
5.16
5.13
6.96
6.79
7.38
5.59
6.75
7.18
13.49
6.79
6.17
34
19.00
Gross margin%
19.44
18.47
18.25
17.10
16.29
19.16
18.34
19.72
17.84
15.45
18.81
18.34
18.30
18
8.18
Operating margin%
23.65
21.81
21.38
22.90
25.73
25.41
24.48
26.86
25.27
28.06
18.74
25.41
24.87
40
26.68
Net margin%
2.47
4.15
4.68
6.74
9.63
7.81
5.90
3.50
3.72
2.09
5.24
3.72
4.41
58
7.682
P/E ratio (avg)x
31.76
31.39
30.90
30.95
32.59
32.47
33.45
37.04
39.96
40.77
11.22
37.04
32.53
23
20.06
EV/EBITx
28.91
28.03
31.17
30.73
27.81
27.36
24.84
23.34
20.93
20.32
34.78
23.34
27.58
53
11.37
FCF yield (avg)%
19.32
17.65
18.87
18.94
16.21
15.82
14.72
12.38
9.71
10.88
21.08
12.38
16.02
43
22.18
FCF margin%
21.54
22.48
20.38
18.22
19.36
18.20
16.83
17.96
19.78
21.73
25.76
18.20
19.57
73
1.223
FCF / Net incomex
3.115
3.100
3.501
3.498
3.655
3.955
4.032
4.072
4.407
4.210
1.529
4.072
3.805
34
11.98
ROIC%
28.86
26.23
26.86
24.95
22.40
20.64
23.05
21.09
18.28
19.53
12.60
20.64
22.72
8
25.99
Return on equity%
12.20
13.94
11.88
13.17
12.49
15.02
17.59
16.28
17.29
18.01
25.68
17.29
14.48
63
17.63
Return on assets%
7.88
6.89
6.70
7.87
10.44
11.24
9.24
7.68
5.75
6.09
2.71
7.68
7.77
63
0.23
EPS€
0.62
0.63
0.63
0.65
0.76
0.88
0.96
1.03
1.02
1.11
0.25
7.78%
6.85%
—
28.95
EPS growth%
10.46
8.08
5.30
7.00
8.74
6.58
6.64
4.54
2.52
5.49
15.10
5.49
6.61
6
0.11
Bookvalue per sh€
0.73
0.88
0.89
1.02
1.22
1.36
1.45
1.68
2.03
2.40
0.36
14.42%
13.93%
—
0.12
FCF per share€
0.27
0.27
0.30
0.27
0.25
0.23
0.22
0.22
0.24
0.25
0.08
0.31%
(0.40%)
—
0.38
Dividend per sh€
0.23
0.21
0.23
0.25
0.26
0.23
0.21
0.19
0.17
0.17
0.42
(7.88%)
(2.98%)
—
29.41
Div yield (avg)%
22.46
23.03
22.56
21.13
18.96
16.81
18.07
20.78
18.82
20.87
6.42
18.82
20.82
67
18.85
Payout ratio%
16.31
16.88
19.65
17.17
19.32
20.62
18.69
21.03
22.40
22.19
4.18
21.03
19.49
90
9.333
Shares (diluted)M
9.830
8.719
8.352
8.492
8.441
7.341
7.010
7.214
6.992
7.043
9.192
(3.56%)
(3.41%)
74
15.57
Buyback yield%
25.03
27.04
26.70
25.03
24.28
25.95
27.72
26.30
26.35
26.06
24.12
26.30
26.18
81
1.547
D/E ratiox
0.677
0.671
0.738
0.839
0.912
0.933
0.945
1.008
1.130
1.240
1.285
1.008
0.923
74
9.910
Enterprise value€M
0.701
0.648
0.703
0.643
0.692
0.629
0.720
0.689
0.759
0.865
3.997
4.56%
2.22%
88
1.771
LT debt€M
6.179
6.313
6.040
6.618
6.886
6.707
6.397
7.255
8.256
8.442
4.570
4.16%
4.75%
79
Revenue
€9.453M
7.64%
1.00×
Cost of revenue
€4.968M
7.80%
1.02×
Operating expenses
€1.475M
6.68%
0.91×
Spread over hurdle
(1.88%)