5.704
Revenue€M
9.574
10.11
10.92
11.90
12.77
13.87
15.04
16.03
17.29
18.17
6.231
7.31%
7.31%
10
14.16
Revenue growth%
12.39
13.59
16.45
15.00
15.53
17.63
20.41
21.35
18.41
20.65
17.43
20.41
17.04
91
9.42
Gross margin%
8.94
9.94
9.21
7.06
4.62
5.21
6.48
6.16
5.25
7.67
11.05
6.16
6.77
9
25.41
Operating margin%
9.83
9.75
10.63
11.16
8.68
9.72
10.57
9.43
8.34
7.40
20.96
9.43
9.74
47
24.71
Net margin%
24.28
26.63
25.32
24.56
23.85
21.75
19.91
18.50
20.16
18.54
13.39
19.91
22.80
92
23.20
P/E ratio (avg)x
20.74
22.69
24.58
28.91
30.04
31.43
35.35
39.70
38.91
38.47
35.72
38.47
30.74
64
31.36
EV/EBITx
33.70
36.43
39.98
39.05
36.04
36.93
40.17
40.57
37.06
39.54
16.91
39.54
38.06
45
14.47
FCF yield (avg)%
8.06
6.46
3.79
1.76
4.52
5.93
8.65
6.02
8.09
9.33
7.07
8.09
6.24
31
13.95
FCF margin%
32.38
32.53
33.37
35.20
35.74
36.31
35.07
35.23
33.03
33.90
6.30
35.07
34.49
84
1.471
FCF / Net incomex
0.341
0.311
0.300
0.275
0.279
0.281
0.266
0.273
0.276
0.265
1.489
0.273
0.278
53
9.88
ROIC%
0.40
0.40
0.40
3.38
1.29
2.51
2.90
2.38
1.75
0.40
9.23
2.38
1.52
75
25.36
Return on equity%
19.86
17.52
16.60
15.00
13.88
16.83
17.86
16.86
15.71
13.64
11.56
16.83
16.71
73
25.73
Return on assets%
0.40
0.40
0.40
1.14
1.26
3.04
2.86
3.33
5.29
4.21
29.20
3.33
2.06
84
0.46
EPS€
2.12
2.17
2.15
2.29
2.65
2.72
2.86
2.91
2.81
3.01
0.49
2.59%
3.89%
—
26.55
EPS growth%
1.01
0.40
1.41
0.40
1.67
3.39
6.21
6.10
5.78
7.03
6.04
6.10
2.53
76
0.93
Bookvalue per sh€
0.54
0.56
0.59
0.69
0.74
0.83
0.85
0.98
1.13
1.27
2.20
11.37%
9.88%
—
0.73
FCF per share€
0.74
0.80
0.82
0.78
0.80
0.82
0.84
0.81
0.87
0.84
1.03
0.93%
2.68%
—
1.53
Dividend per sh€
1.47
1.48
1.57
1.69
1.58
1.49
1.73
1.62
1.71
1.67
1.48
1.05%
1.11%
—
24.56
Div yield (avg)%
9.76
7.59
8.54
7.24
8.48
8.68
7.55
6.10
5.52
7.22
4.18
7.22
7.57
53
25.23
Payout ratio%
13.71
11.97
11.08
12.29
9.86
10.11
12.92
14.93
12.73
15.35
17.06
12.92
12.51
11
4.646
Shares (diluted)M
5.637
5.462
5.601
6.351
6.107
7.129
7.081
7.177
7.951
8.391
4.809
6.56%
3.99%
61
10.98
Buyback yield%
4.47
4.15
1.45
0.40
0.40
2.39
4.36
1.42
1.83
2.56
2.27
2.39
2.11
82
0.938
D/E ratiox
3.016
2.966
3.546
3.485
3.857
4.031
3.984
4.151
4.303
4.264
0.894
4.151
3.921
76
2.384
Enterprise value€M
20.92
19.93
21.02
20.47
21.26
23.50
22.16
22.90
22.73
25.28
3.119
3.52%
2.61%
15
6.511
LT debt€M
16.14
15.33
17.71
19.11
18.08
19.86
22.92
23.37
26.03
27.69
10.67
8.90%
6.73%
54
Revenue
€18.17M
7.31%
1.00×
Cost of revenue
€12.72M
7.31%
1.00×
Operating expenses
€4.051M
7.22%
0.99×
Spread over hurdle
(5.97%)