6.747
Revenue€M
6.300
6.546
6.708
6.925
7.252
7.688
7.946
8.052
8.449
8.788
7.253
3.92%
3.60%
30
8.37
Revenue growth%
11.21
9.07
6.96
9.38
10.58
12.43
10.70
7.87
10.30
8.88
26.14
10.30
9.84
40
18.50
Gross margin%
28.54
28.18
25.20
23.72
22.89
20.63
18.61
16.61
19.12
19.33
10.58
19.12
21.76
87
19.71
Operating margin%
7.15
6.55
5.16
8.02
7.35
9.11
8.71
8.77
9.84
12.74
28.85
9.11
8.36
21
21.81
Net margin%
2.16
0.40
0.59
3.52
6.05
5.31
3.56
2.64
5.22
2.45
3.42
3.56
3.08
18
27.64
P/E ratio (avg)x
48.85
49.13
52.54
54.14
52.04
55.79
54.46
51.39
54.84
54.03
34.96
54.46
53.29
72
19.59
EV/EBITx
31.65
33.16
37.09
36.96
43.25
47.32
51.47
51.79
53.84
57.09
16.35
51.79
45.29
40
14.84
FCF yield (avg)%
12.64
11.34
11.71
12.57
13.73
16.25
18.95
19.37
20.72
22.07
10.58
19.37
14.99
79
16.46
FCF margin%
11.67
11.68
11.95
14.01
11.99
13.86
15.87
18.32
15.54
15.92
23.09
15.87
13.93
13
0.753
FCF / Net incomex
0.665
0.725
0.706
0.691
0.734
0.736
0.666
0.639
0.655
0.686
0.810
0.666
0.688
14
27.95
ROIC%
5.57
6.99
9.75
6.90
4.05
6.39
4.95
7.56
6.76
9.14
6.25
6.76
6.83
67
8.57
Return on equity%
23.74
23.47
22.42
21.97
23.24
23.40
25.34
27.07
27.53
25.52
19.41
25.52
23.61
38
5.16
Return on assets%
22.79
22.65
24.52
24.14
24.45
22.14
23.55
23.45
26.33
25.48
10.37
23.55
23.85
44
0.14
EPS€
0.72
0.83
0.89
0.93
0.98
1.16
1.33
1.28
1.34
1.30
0.14
5.88%
7.81%
—
29.68
EPS growth%
24.68
24.62
24.03
26.66
27.98
26.18
28.46
26.55
24.52
26.79
6.01
26.55
26.36
69
0.43
Bookvalue per sh€
0.71
0.83
0.85
0.94
1.03
1.01
0.98
0.92
0.96
1.05
0.24
0.40%
4.11%
—
0.53
FCF per share€
0.27
0.28
0.29
0.34
0.34
0.34
0.35
0.39
0.47
0.54
0.19
9.62%
8.67%
—
0.39
Dividend per sh€
0.24
0.22
0.24
0.24
0.26
0.26
0.26
0.29
0.28
0.27
0.20
1.29%
1.60%
—
11.54
Div yield (avg)%
22.10
21.97
24.17
24.41
22.06
23.54
21.10
19.46
19.04
21.80
4.10
21.10
22.02
85
9.67
Payout ratio%
19.31
18.55
21.21
24.05
22.87
21.69
19.60
17.58
16.36
18.16
4.38
18.16
19.45
18
12.98
Shares (diluted)M
16.99
16.95
19.25
20.66
21.00
23.55
26.61
25.88
27.31
29.62
13.32
7.12%
6.89%
46
27.80
Buyback yield%
29.68
32.36
31.26
33.20
31.89
32.81
30.23
31.31
33.34
34.23
7.61
32.81
32.12
83
1.641
D/E ratiox
0.648
0.555
0.513
0.480
0.416
0.373
0.336
0.363
0.366
0.366
0.552
0.366
0.395
37
5.873
Enterprise value€M
8.811
9.566
8.983
8.769
8.377
9.167
9.103
10.66
11.02
12.59
0.867
8.49%
5.34%
67
6.748
LT debt€M
6.969
7.297
7.429
8.619
9.048
8.669
10.26
11.05
13.03
12.56
2.903
6.78%
6.46%
6
Revenue
€8.788M
3.60%
1.00×
Cost of revenue
€5.845M
3.33%
0.97×
Operating expenses
€1.550M
3.97%
1.04×
Cash and investments
19.45%
Goodwill & intangibles
16.59%
Spread over hurdle
(1.51%)