5.207
Revenue€M
8.159
8.623
9.306
9.720
10.30
11.14
12.12
13.03
13.87
5.448
5.759
7.37%
6.35%
41
5.93
Revenue growth%
2.11
4.49
6.49
8.10
5.16
7.52
7.90
7.64
9.19
20.27
18.39
7.64
7.01
12
24.71
Gross margin%
8.97
8.66
10.63
8.46
7.70
9.77
6.78
4.26
1.80
7.76
7.60
6.78
8.56
54
4.37
Operating margin%
11.32
11.71
11.90
9.35
10.92
8.30
8.58
6.65
6.00
4.89
4.70
8.30
10.06
18
16.54
Net margin%
13.75
13.07
12.31
10.51
10.63
12.21
9.74
9.28
7.68
16.24
3.25
9.74
11.42
34
13.67
P/E ratio (avg)x
23.68
25.36
28.05
29.87
31.52
35.48
42.21
50.28
54.16
6.138
27.42
42.21
30.69
83
10.62
EV/EBITx
36.96
36.25
40.65
39.07
40.64
42.19
40.00
38.01
40.70
29.63
21.99
40.64
39.54
53
20.21
FCF yield (avg)%
25.46
22.62
23.36
25.20
25.69
24.64
22.64
24.51
25.44
15.70
6.74
24.64
24.57
89
25.62
FCF margin%
15.53
13.16
15.06
14.21
13.86
14.19
15.50
13.92
15.04
5.11
18.94
14.19
14.63
53
0.624
FCF / Net incomex
0.281
0.299
0.256
0.275
0.259
0.225
0.208
0.199
0.178
1.567
0.983
0.208
0.258
11
14.75
ROIC%
13.25
12.06
11.78
11.32
10.25
9.75
11.93
9.71
7.38
3.69
7.84
9.75
11.24
26
10.40
Return on equity%
8.88
5.99
4.30
2.09
1.94
3.48
1.64
3.66
1.33
5.81
18.10
1.94
3.57
65
29.24
Return on assets%
0.40
1.51
1.93
1.29
1.07
0.40
0.40
2.64
0.40
24.43
19.86
0.40
0.74
86
—
EPS€
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
—
8.22%
5.68%
—
17.87
EPS growth%
7.28
6.83
3.97
4.56
6.29
8.96
11.47
10.65
8.68
10.62
20.70
8.96
7.98
32
—
Bookvalue per sh€
—
0.01
0.01
0.01
—
0.01
0.01
0.01
0.01
—
—
1.65%
2.51%
—
—
FCF per share€
—
—
—
—
—
—
0.01
0.01
0.01
—
—
5.27%
4.62%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
6.56%
4.23%
—
9.55
Div yield (avg)%
9.11
9.80
7.23
6.82
5.94
3.61
2.02
1.05
1.72
27.61
27.33
2.02
6.30
95
26.76
Payout ratio%
21.43
20.47
20.69
22.86
23.18
20.73
19.08
17.92
17.65
27.30
19.47
19.08
20.71
31
1.805
Shares (diluted)B
1.623
1.723
1.641
1.500
1.655
1.635
1.624
1.649
1.622
1.800
1.788
1.58%
0.26%
55
26.84
Buyback yield%
17.56
19.20
17.85
20.56
23.26
21.72
18.85
17.12
14.87
7.31
29.41
18.85
18.35
13
1.190
D/E ratiox
1.422
1.308
1.248
1.295
1.267
1.253
1.333
1.471
1.490
1.119
1.032
1.333
1.321
84
8.983
Enterprise value€M
5.080
4.945
4.666
4.102
3.964
3.963
3.566
3.846
3.408
6.577
9.322
(3.64%)
(6.46%)
28
8.635
LT debt€M
5.605
5.238
5.610
5.750
6.079
5.863
5.655
5.829
5.177
0.587
1.594
(2.08%)
(2.15%)
79
Revenue
€13.87M
6.35%
1.00×
Cost of revenue
€6.708M
6.37%
1.00×
Operating expenses
€2.841M
6.48%
1.01×
Goodwill & intangibles
17.98%
Spread over hurdle
67.72%