4.410
Revenue€M
8.331
8.853
9.593
10.32
11.10
11.99
12.65
13.63
14.60
15.49
4.637
6.90%
6.98%
19
24.58
Revenue growth%
8.71
8.75
9.76
11.87
13.69
11.87
13.71
14.75
17.62
17.51
17.07
14.75
12.78
94
22.19
Gross margin%
20.02
18.20
19.18
19.58
21.37
20.60
23.14
26.14
27.64
26.98
6.41
26.14
20.98
85
4.15
Operating margin%
11.18
8.80
6.93
5.50
5.62
4.95
4.07
6.35
7.97
6.10
21.93
6.10
6.23
60
5.05
Net margin%
22.34
23.48
25.49
27.10
25.61
24.12
26.20
25.82
26.88
28.62
5.28
26.20
25.72
8
26.67
P/E ratio (avg)x
40.88
40.56
40.68
42.46
49.25
58.49
67.19
71.95
74.32
83.06
9.100
71.95
53.87
53
35.74
EV/EBITx
30.74
31.42
27.51
28.44
26.38
23.69
22.11
19.66
19.71
17.71
16.92
19.71
25.03
22
4.59
FCF yield (avg)%
26.32
24.45
25.52
25.55
24.58
21.75
19.56
18.42
18.29
20.11
26.87
19.56
23.10
49
28.92
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
2.89
2.61
2.65
4.83
23.01
2.65
0.40
60
1.402
FCF / Net incomex
0.618
0.662
0.612
0.618
0.705
0.653
0.635
0.719
0.674
0.624
1.180
0.653
0.644
29
2.92
ROIC%
13.79
12.73
13.68
11.68
9.64
6.98
5.22
4.08
2.84
5.44
18.64
5.22
8.31
27
29.12
Return on equity%
24.04
24.90
27.87
30.44
33.14
33.25
33.85
36.15
33.60
35.83
2.09
33.85
33.20
88
16.19
Return on assets%
30.02
27.17
26.71
28.07
26.04
27.55
28.68
26.31
27.87
28.77
3.09
27.87
27.71
19
0.05
EPS€
0.25
0.28
0.27
0.27
0.27
0.31
0.31
0.36
0.35
0.36
0.05
5.26%
5.51%
—
22.11
EPS growth%
22.41
22.54
20.86
19.92
18.65
16.56
18.60
18.81
18.14
17.56
9.83
18.14
18.73
76
0.18
Bookvalue per sh€
0.10
0.10
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.08
0.09
(3.10%)
(3.14%)
—
0.15
FCF per share€
0.24
0.27
0.29
0.33
0.32
0.36
0.41
0.42
0.41
0.41
0.20
5.15%
6.57%
—
0.18
Dividend per sh€
0.20
0.21
0.25
0.25
0.29
0.30
0.35
0.38
0.41
0.48
0.13
11.08%
10.51%
—
2.46
Div yield (avg)%
0.40
0.40
1.11
0.40
2.34
4.40
2.75
1.59
2.02
4.55
8.82
2.75
1.81
29
10.34
Payout ratio%
3.20
5.90
4.48
3.70
5.31
5.88
7.70
8.55
9.30
6.69
24.77
7.70
5.89
58
26.77
Shares (diluted)M
22.14
22.37
24.22
24.62
23.42
23.25
21.14
18.73
17.22
18.00
26.53
(5.12%)
(3.07%)
81
14.44
Buyback yield%
0.40
3.29
5.61
8.32
5.65
6.68
4.12
6.84
9.66
8.63
2.83
6.84
6.16
57
0.123
D/E ratiox
1.426
1.366
1.340
1.429
1.400
1.407
1.305
1.348
1.358
1.345
1.296
1.348
1.362
79
11.13
Enterprise value€M
6.240
6.976
7.277
7.858
8.538
9.708
9.452
10.99
12.05
13.31
16.78
9.28%
7.45%
87
2.694
LT debt€M
9.256
8.954
8.569
9.160
9.103
8.810
8.622
9.141
8.802
10.04
5.767
1.98%
0.79%
31
Revenue
€15.49M
6.98%
1.00×
Cost of revenue
€8.166M
6.95%
1.00×
Operating expenses
€2.945M
6.90%
0.99×
Goodwill & intangibles
17.78%
Spread over hurdle
13.38%