7.622
Revenue€M
5.706
5.946
6.228
6.304
6.576
6.676
6.768
7.000
7.250
7.648
8.175
3.07%
3.18%
21
9.32
Revenue growth%
16.23
18.25
17.42
17.33
19.59
19.72
20.28
20.47
20.06
21.05
11.03
20.28
19.65
17
28.33
Gross margin%
25.72
27.90
29.10
27.95
26.51
28.65
29.35
29.52
27.90
26.87
28.35
28.65
27.92
10
11.73
Operating margin%
0.40
0.44
1.44
0.40
0.78
1.46
2.82
1.27
2.96
2.51
18.55
2.51
1.35
92
18.18
Net margin%
3.42
5.01
5.30
8.13
9.14
7.63
6.06
7.18
5.94
8.01
18.20
7.18
6.62
73
14.10
P/E ratio (avg)x
6.825
6.646
6.640
5.854
5.663
5.530
4.861
4.903
4.427
4.804
29.40
4.861
5.596
57
14.61
EV/EBITx
11.85
12.33
11.30
11.38
10.80
11.04
11.62
11.49
12.69
12.03
9.871
11.62
11.55
86
19.42
FCF yield (avg)%
1.36
1.74
1.21
1.57
2.77
4.86
3.90
6.26
4.41
2.36
12.95
4.41
2.56
77
20.19
FCF margin%
12.97
10.91
9.69
12.19
12.15
10.88
11.80
11.26
9.11
9.70
13.90
10.88
11.09
31
0.282
FCF / Net incomex
1.784
1.780
1.724
1.897
2.094
1.883
2.056
1.997
1.945
2.103
1.615
1.997
1.921
64
14.18
ROIC%
5.09
2.27
2.11
0.40
0.40
2.17
2.04
4.23
6.06
4.64
11.98
4.23
2.22
38
14.44
Return on equity%
32.47
30.98
29.64
32.45
30.77
29.45
27.01
26.14
27.80
26.13
22.98
27.01
29.55
84
7.98
Return on assets%
25.16
24.08
21.36
23.80
21.90
23.53
26.11
27.82
27.73
28.13
27.67
27.73
24.62
53
0.54
EPS€
1.00
0.97
1.03
1.09
1.09
1.08
1.10
1.13
1.10
1.04
0.59
(1.10%)
0.63%
—
27.90
EPS growth%
20.79
21.23
22.51
22.15
24.66
23.44
25.72
24.98
23.20
21.71
29.67
23.44
22.86
76
0.89
Bookvalue per sh€
0.92
0.86
0.95
0.95
1.05
1.03
0.96
1.02
1.05
1.09
0.88
0.73%
2.79%
—
1.23
FCF per share€
1.42
1.65
1.97
2.14
2.16
2.35
2.29
2.49
2.42
2.50
0.55
2.94%
5.62%
—
1.30
Dividend per sh€
0.45
0.48
0.53
0.57
0.54
0.53
0.53
0.57
0.66
0.78
1.21
7.44%
5.32%
—
6.22
Div yield (avg)%
23.76
24.66
25.77
23.60
21.61
19.02
20.68
22.24
24.50
26.51
15.99
22.24
23.68
53
8.64
Payout ratio%
25.44
23.42
25.02
23.40
24.38
21.83
24.58
23.02
24.12
26.49
2.89
24.12
24.25
78
5.984
Shares (diluted)M
8.286
8.753
8.783
9.758
9.483
8.840
8.849
8.788
8.643
8.251
5.722
(2.75%)
0.37%
48
3.28
Buyback yield%
15.18
15.66
14.93
12.99
15.82
17.96
18.00
20.57
23.56
24.03
28.43
20.57
16.89
54
0.929
D/E ratiox
2.012
1.925
1.835
2.120
1.984
2.112
2.212
2.438
2.710
2.925
1.442
2.438
2.116
21
2.093
Enterprise value€M
7.191
7.813
8.819
9.077
9.644
11.34
13.12
12.70
13.51
16.00
1.273
10.65%
9.35%
15
4.616
LT debt€M
4.738
4.468
4.474
4.143
4.229
3.825
4.032
4.466
4.677
4.644
0.777
1.89%
(1.39%)
39
Revenue
€7.648M
3.18%
1.00×
Cost of revenue
€4.844M
3.42%
1.02×
Operating expenses
€1.775M
3.05%
0.99×
Goodwill & intangibles
16.96%
Spread over hurdle
59.79%