2.482
Revenue€M
8.163
8.717
9.410
9.948
10.97
11.97
12.81
13.54
14.85
15.90
2.756
7.71%
7.67%
87
27.04
Revenue growth%
14.73
11.92
11.23
8.90
10.38
7.96
5.19
2.53
2.22
4.43
26.12
4.43
8.43
47
18.90
Gross margin%
9.58
7.76
10.08
9.03
7.71
10.46
13.44
13.32
11.58
13.05
17.79
13.05
10.27
95
16.28
Operating margin%
28.42
30.96
28.54
27.92
25.03
26.26
29.04
31.06
31.52
30.17
6.54
30.17
28.79
19
27.21
Net margin%
7.01
5.35
7.12
8.42
6.80
7.05
5.53
5.64
7.77
9.22
17.14
7.05
7.03
48
14.28
P/E ratio (avg)x
41.33
46.11
46.01
54.73
60.70
71.00
84.48
100.3
97.73
112.6
22.66
97.73
65.85
24
34.23
EV/EBITx
14.52
17.21
19.35
21.33
21.04
21.56
22.74
26.05
30.87
35.37
7.064
26.05
21.45
11
3.27
FCF yield (avg)%
21.89
20.44
18.64
17.18
17.46
16.03
18.68
21.17
21.42
19.82
28.01
19.82
19.25
38
8.79
FCF margin%
15.25
12.87
13.77
12.67
13.28
16.14
18.52
19.07
19.98
21.86
26.53
19.07
15.70
13
0.381
FCF / Net incomex
1.797
1.784
1.548
1.636
1.795
1.754
1.911
2.003
2.088
1.969
0.965
1.969
1.796
12
22.76
ROIC%
4.75
4.71
6.93
8.48
5.82
5.93
4.02
1.88
3.71
1.58
4.37
3.71
4.73
74
23.57
Return on equity%
7.59
9.65
9.94
12.81
13.31
16.06
15.25
12.58
13.41
14.31
17.49
14.31
13.06
90
29.24
Return on assets%
25.27
24.16
26.24
25.84
26.99
27.77
29.10
28.68
26.64
25.51
28.83
27.77
26.44
9
1.06
EPS€
0.51
0.49
0.48
0.47
0.55
0.54
0.62
0.61
0.71
0.70
1.17
4.96%
4.83%
—
10.28
EPS growth%
6.38
6.93
4.82
2.18
0.47
0.40
0.40
2.74
1.15
1.21
7.20
1.15
1.70
37
0.56
Bookvalue per sh€
0.38
0.40
0.35
0.33
0.32
0.34
0.30
0.30
0.26
0.24
0.23
(5.58%)
(5.65%)
—
0.53
FCF per share€
0.68
0.62
0.65
0.60
0.64
0.64
0.56
0.53
0.54
0.48
0.21
(5.65%)
(3.08%)
—
0.36
Dividend per sh€
0.76
0.83
0.94
1.07
1.05
1.17
1.28
1.24
1.29
1.30
0.62
4.48%
5.93%
—
13.75
Div yield (avg)%
4.68
7.55
5.12
5.03
3.78
3.82
3.03
4.83
4.46
1.59
24.34
3.82
4.57
70
6.10
Payout ratio%
27.56
26.79
26.28
25.04
23.38
24.64
24.86
24.20
21.21
21.56
23.96
24.20
24.75
57
12.01
Shares (diluted)M
15.23
16.19
18.08
17.02
17.15
19.40
18.49
20.74
21.02
23.20
12.33
6.23%
4.02%
19
10.26
Buyback yield%
14.33
14.11
14.94
16.80
14.69
16.11
14.04
14.74
12.65
10.04
12.46
14.04
14.51
10
1.387
D/E ratiox
0.499
0.538
0.558
0.630
0.630
0.665
0.750
0.802
0.866
0.847
1.075
0.802
0.648
8
14.54
Enterprise value€M
20.78
20.06
21.85
22.11
25.86
25.01
25.33
24.51
22.99
22.23
13.87
(2.98%)
0.55%
20
2.324
LT debt€M
22.13
22.92
22.84
23.48
25.40
27.96
30.99
30.58
35.20
37.25
14.80
7.96%
6.15%
39
Revenue
€15.90M
7.67%
1.00×
Cost of revenue
€10.49M
7.44%
0.98×
Operating expenses
€3.015M
8.33%
1.06×
Goodwill & intangibles
18.51%
Cash and investments
18.08%
Spread over hurdle
(5.21%)