3.641
Revenue€M
3.947
4.267
4.732
5.141
5.564
6.120
6.542
7.176
7.665
8.178
3.828
8.00%
8.40%
53
25.47
Revenue growth%
0.94
2.53
0.40
3.17
2.19
4.49
5.52
7.89
8.84
6.34
8.11
6.34
3.83
65
7.28
Gross margin%
16.84
14.85
13.70
14.17
14.45
11.97
10.39
11.77
12.09
13.28
10.93
11.97
13.49
54
12.88
Operating margin%
6.50
4.68
4.38
5.47
3.30
4.29
5.25
4.31
2.85
4.87
28.29
4.31
4.53
74
5.29
Net margin%
17.18
18.62
19.78
16.93
18.03
16.37
13.96
13.73
13.28
11.55
9.24
13.73
16.65
7
19.87
P/E ratio (avg)x
8.325
8.961
8.801
8.331
8.577
9.170
9.356
9.875
9.981
11.08
32.54
9.875
9.066
94
8.839
EV/EBITx
15.91
17.91
16.38
17.63
18.31
20.39
21.10
23.48
25.16
22.88
33.32
22.88
19.35
40
14.06
FCF yield (avg)%
10.50
8.33
10.30
12.29
9.34
7.24
6.42
5.70
3.29
0.90
11.30
5.70
7.79
56
10.14
FCF margin%
0.40
2.57
0.40
1.34
0.47
1.89
1.91
3.19
0.51
0.44
2.65
1.89
0.92
90
0.507
FCF / Net incomex
2.039
2.279
2.351
2.641
3.109
3.444
3.447
3.755
4.147
4.065
1.132
3.755
3.277
40
2.64
ROIC%
32.18
33.36
34.71
37.65
38.11
35.63
34.54
36.38
34.68
34.22
29.26
34.68
34.70
70
11.08
Return on equity%
9.22
6.55
8.51
10.46
8.34
10.31
10.67
7.98
10.14
8.26
10.09
10.14
8.87
9
29.35
Return on assets%
16.58
19.40
16.77
16.44
18.20
20.30
22.89
20.39
23.07
23.38
9.67
22.89
19.85
87
0.63
EPS€
0.23
0.25
0.25
0.27
0.27
0.30
0.35
0.35
0.34
0.35
0.65
5.79%
3.69%
—
25.11
EPS growth%
24.04
25.93
27.96
28.92
26.21
28.06
28.99
30.73
33.18
30.24
28.74
30.24
28.49
51
0.59
Bookvalue per sh€
0.36
0.38
0.35
0.30
0.27
0.25
0.26
0.25
0.26
0.24
0.49
(2.42%)
(3.38%)
—
0.30
FCF per share€
0.40
0.40
0.37
0.34
0.30
0.29
0.31
0.33
0.30
0.27
0.10
(1.85%)
(4.46%)
—
0.25
Dividend per sh€
0.37
0.37
0.41
0.40
0.41
0.40
0.43
0.46
0.51
0.46
0.20
2.67%
1.90%
—
11.51
Div yield (avg)%
8.78
10.12
8.97
11.05
11.77
13.33
10.96
13.77
15.17
12.45
28.48
13.33
11.41
85
3.15
Payout ratio%
9.21
7.52
8.49
9.04
6.81
6.17
6.53
7.19
9.83
7.48
21.32
7.19
7.50
31
9.651
Shares (diluted)M
7.748
7.716
7.931
7.122
6.374
6.576
7.382
7.670
7.417
7.441
9.768
3.14%
(1.05%)
25
9.55
Buyback yield%
28.24
27.51
27.21
26.40
24.51
27.13
28.56
30.57
29.44
27.99
17.65
28.56
27.75
12
0.616
D/E ratiox
0.172
0.178
0.163
0.173
0.164
0.165
0.143
0.128
0.133
0.132
0.341
0.133
0.164
74
6.140
Enterprise value€M
9.571
9.668
9.932
10.70
11.24
11.93
12.72
12.00
12.31
11.61
4.609
0.66%
2.06%
51
3.123
LT debt€M
2.081
1.983
1.949
2.044
1.979
2.250
2.087
2.288
2.533
2.456
8.637
4.41%
3.12%
55
Revenue
€8.178M
8.40%
1.00×
Cost of revenue
€4.503M
8.28%
0.99×
Operating expenses
€1.484M
8.89%
1.05×
Spread over hurdle
(2.83%)