1.156
Revenue€M
3.264
3.301
3.256
3.231
3.238
3.294
3.235
3.194
3.168
3.113
1.194
(0.79%)
(0.39%)
19
11.37
Revenue growth%
21.20
20.43
20.73
19.74
19.41
18.11
20.92
19.31
18.08
16.26
18.82
18.11
19.58
89
19.98
Gross margin%
19.11
16.63
16.36
17.74
16.23
15.89
14.78
15.82
18.29
17.75
28.59
15.89
16.49
86
8.43
Operating margin%
21.20
19.02
21.79
18.85
16.43
15.44
15.43
12.86
9.96
11.39
13.11
12.86
15.93
30
5.90
Net margin%
13.46
12.22
10.14
9.33
10.83
8.87
6.51
7.25
5.95
7.48
28.84
7.25
9.10
57
24.38
P/E ratio (avg)x
18.36
16.26
16.81
14.36
13.68
12.14
10.31
8.822
7.918
7.493
14.43
8.822
12.91
19
31.47
EV/EBITx
44.70
42.19
42.78
45.22
52.44
59.38
65.16
67.98
71.34
77.56
26.74
67.98
55.91
6
27.42
FCF yield (avg)%
10.90
10.69
10.08
8.89
8.59
8.39
6.93
4.86
3.33
4.83
28.69
4.86
8.49
46
7.10
FCF margin%
22.62
25.27
27.65
29.50
26.54
23.72
25.15
25.23
24.65
26.04
28.80
25.15
25.25
92
1.113
FCF / Net incomex
1.818
2.020
1.939
1.855
1.940
1.988
1.821
2.036
2.145
2.323
0.326
2.036
1.964
66
22.21
ROIC%
21.16
22.09
24.99
24.19
25.60
25.51
26.94
26.60
28.91
26.35
14.06
26.60
25.56
18
19.68
Return on equity%
6.97
8.77
10.54
13.36
13.86
13.08
13.02
11.21
10.13
7.44
22.20
11.21
10.88
26
19.95
Return on assets%
30.24
29.07
31.29
28.74
25.99
23.49
26.43
24.62
22.49
24.34
4.35
24.34
26.21
15
0.27
EPS€
0.30
0.30
0.33
0.36
0.42
0.47
0.55
0.53
0.61
0.70
0.28
10.89%
8.81%
—
23.82
EPS growth%
24.72
24.61
23.83
26.10
23.76
26.59
27.00
29.65
28.31
27.46
2.93
27.46
26.35
31
0.04
Bookvalue per sh€
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.07
0.08
0.09
0.13
4.56%
4.40%
—
0.20
FCF per share€
0.24
0.27
0.29
0.34
0.39
0.43
0.46
0.49
0.56
0.58
0.12
8.17%
10.93%
—
0.25
Dividend per sh€
0.12
0.12
0.13
0.13
0.14
0.14
0.15
0.15
0.17
0.17
0.06
3.38%
5.15%
—
14.26
Div yield (avg)%
15.23
13.51
13.61
12.52
15.16
13.22
12.73
10.98
12.47
14.94
21.58
12.73
13.37
72
17.39
Payout ratio%
11.40
14.38
15.44
14.53
14.22
16.85
17.50
15.61
18.56
18.14
4.26
17.50
15.53
40
6.202
Shares (diluted)M
4.695
4.317
4.719
4.614
4.993
4.474
4.745
5.003
4.862
5.246
6.148
1.00%
(0.21%)
12
17.08
Buyback yield%
28.47
25.48
24.48
27.39
29.36
29.23
28.40
26.22
24.22
23.04
2.91
26.22
26.80
57
0.573
D/E ratiox
1.035
1.080
1.045
1.047
1.021
1.154
1.294
1.392
1.553
1.697
0.699
1.392
1.117
39
0.505
Enterprise value€M
2.050
2.045
1.831
1.662
1.697
1.546
1.340
1.178
1.269
1.220
1.714
(6.38%)
(5.85%)
71
0.882
LT debt€M
1.659
1.774
1.917
1.987
1.968
1.904
1.723
1.803
1.828
1.859
1.459
(1.13%)
1.09%
79
Revenue
€3.113M
(0.39%)
1.00×
Cost of revenue
€2.179M
(0.39%)
1.00×
Operating expenses
€0.632M
0.06%
1.05×
Spread over hurdle
29.45%