4.320
Revenue€M
9.609
9.998
10.65
11.21
11.94
12.35
12.57
13.22
13.80
14.52
4.737
3.99%
4.62%
63
9.48
Revenue growth%
11.96
12.77
12.63
15.53
17.57
16.05
16.32
13.67
12.62
15.28
11.99
15.28
14.47
27
15.23
Gross margin%
27.10
26.15
27.29
25.44
28.36
27.36
24.38
23.27
23.64
24.63
9.89
24.38
25.80
85
18.48
Operating margin%
4.04
1.37
1.53
0.40
0.40
3.07
1.20
1.37
0.40
1.24
17.64
1.24
1.31
21
26.14
Net margin%
32.43
30.62
32.58
34.56
32.93
31.96
33.09
32.45
33.77
35.13
15.32
33.09
32.76
25
21.52
P/E ratio (avg)x
11.96
11.81
10.72
11.58
10.89
11.26
11.42
11.79
11.10
10.65
19.37
11.26
11.34
66
13.46
EV/EBITx
45.84
52.78
51.66
51.54
49.86
50.13
46.78
50.98
57.84
55.32
24.52
50.98
51.26
37
17.66
FCF yield (avg)%
23.84
24.38
25.97
26.76
24.32
22.32
21.86
22.37
20.29
20.39
13.23
21.86
23.10
51
18.52
FCF margin%
29.56
31.35
33.42
33.41
34.96
32.76
35.10
32.96
33.83
34.54
15.57
33.83
33.42
19
0.540
FCF / Net incomex
0.330
0.342
0.369
0.331
0.324
0.345
0.327
0.326
0.290
0.265
1.182
0.326
0.328
73
8.55
ROIC%
23.26
20.98
23.36
23.59
21.59
21.18
21.59
18.91
17.34
16.89
20.46
18.91
21.38
41
24.57
Return on equity%
24.94
27.56
26.66
25.72
23.25
20.56
22.54
24.65
25.11
22.66
2.11
22.66
24.80
89
16.69
Return on assets%
19.34
17.03
16.45
19.45
18.74
19.79
17.89
16.17
15.31
15.45
5.47
16.17
17.46
25
3.48
EPS€
1.65
1.63
1.43
1.45
1.34
1.46
1.42
1.29
1.28
1.25
3.64
(1.45%)
(3.09%)
—
21.47
EPS growth%
3.77
1.10
3.81
3.96
1.39
2.25
4.42
7.03
6.85
9.62
17.41
6.85
3.88
41
1.74
Bookvalue per sh€
4.54
5.08
5.27
6.04
7.10
7.14
7.48
8.91
9.27
10.27
2.08
7.65%
9.89%
—
1.90
FCF per share€
2.10
2.15
1.97
2.08
2.17
2.02
1.87
2.05
1.90
1.76
3.05
(4.03%)
(2.65%)
—
1.19
Dividend per sh€
3.93
4.14
4.58
4.97
4.61
4.18
4.02
4.30
3.86
3.62
2.54
(4.74%)
(0.85%)
—
16.65
Div yield (avg)%
15.69
15.67
13.68
10.73
11.03
8.17
5.42
3.90
4.37
3.38
2.97
4.37
9.45
59
25.56
Payout ratio%
8.48
6.72
4.54
4.40
2.94
3.23
4.38
6.12
4.84
5.46
28.99
4.84
4.69
17
5.221
Shares (diluted)M
5.397
4.979
4.477
4.486
3.990
4.395
3.916
4.007
4.171
3.660
5.310
(1.71%)
(4.58%)
16
24.31
Buyback yield%
11.40
11.08
9.72
10.07
8.91
6.34
3.45
2.60
5.52
2.79
10.73
3.45
7.63
43
1.260
D/E ratiox
1.432
1.626
1.860
2.161
2.237
2.562
2.661
3.008
3.400
3.744
0.243
3.008
2.399
56
4.525
Enterprise value€M
6.336
5.970
5.209
5.385
4.729
4.105
3.764
3.550
3.556
3.673
18.09
(4.92%)
(5.42%)
77
6.469
LT debt€M
26.43
30.25
30.01
34.42
40.68
46.45
46.14
44.84
47.99
49.24
16.86
3.89%
7.85%
56
Revenue
€14.52M
4.62%
1.00×
Cost of revenue
€10.16M
4.62%
1.00×
Operating expenses
€2.740M
4.00%
0.94×
Property and equipment
15.77%
Spread over hurdle
(5.50%)