10.47
Revenue€M
5.845
6.266
6.758
7.175
7.761
8.355
9.168
9.728
10.25
11.21
10.69
7.63%
7.62%
39
13.67
Revenue growth%
11.65
10.12
12.28
14.92
17.85
15.36
14.04
13.49
15.08
13.05
22.02
14.04
13.77
28
15.58
Gross margin%
31.26
33.89
35.43
35.73
33.94
34.75
36.32
36.00
34.23
33.25
19.90
34.75
34.49
10
9.01
Operating margin%
22.12
20.08
21.52
20.82
19.61
20.51
21.55
21.42
19.94
17.23
20.63
20.51
20.66
52
18.79
Net margin%
27.79
28.66
27.57
25.25
25.28
25.56
26.91
25.33
26.90
29.61
8.03
26.90
26.91
12
27.80
P/E ratio (avg)x
10.74
12.32
13.30
14.53
15.82
15.96
18.31
18.10
18.24
21.99
30.97
18.24
15.89
78
28.21
EV/EBITx
46.81
48.90
49.14
49.74
58.13
67.36
70.84
69.55
77.42
90.03
30.19
70.84
62.75
85
13.85
FCF yield (avg)%
26.32
25.87
25.86
28.58
29.87
29.63
30.57
27.85
28.02
29.51
18.37
29.51
28.30
90
15.61
FCF margin%
28.28
30.40
30.22
33.14
30.62
29.77
29.55
30.92
31.68
34.28
15.31
30.92
30.51
58
0.253
FCF / Net incomex
1.676
1.724
1.878
1.827
2.018
1.861
1.694
1.508
1.530
1.655
1.249
1.655
1.709
88
28.47
ROIC%
19.59
21.17
19.09
19.85
18.67
21.05
23.48
22.22
24.30
22.25
2.18
22.25
21.11
40
3.13
Return on equity%
25.87
26.73
24.48
22.04
23.95
25.41
23.99
26.92
24.63
25.54
24.13
25.41
25.02
35
8.61
Return on assets%
11.26
12.09
13.05
14.15
16.00
14.02
16.79
15.74
17.38
19.99
2.50
16.79
14.95
63
0.51
EPS€
0.24
0.23
0.23
0.20
0.19
0.16
0.16
0.14
0.13
0.13
0.54
(7.73%)
(6.47%)
—
27.99
EPS growth%
12.28
9.48
10.41
11.28
9.55
12.21
10.13
9.32
11.16
13.67
13.45
11.16
10.79
54
1.67
Bookvalue per sh€
0.81
0.77
0.85
0.87
0.94
1.06
1.11
1.23
1.30
1.42
0.96
8.57%
5.48%
—
1.39
FCF per share€
1.46
1.60
1.79
2.02
2.28
2.25
2.44
2.53
2.84
2.80
1.48
4.14%
7.50%
—
1.79
Dividend per sh€
0.77
0.89
1.05
1.19
1.13
1.12
1.18
1.16
1.30
1.51
1.16
5.91%
7.72%
—
8.17
Div yield (avg)%
22.29
24.74
22.61
23.93
23.04
23.45
25.54
27.76
26.97
29.65
19.67
26.97
24.33
89
17.60
Payout ratio%
8.18
8.57
8.66
8.25
9.73
9.93
9.39
7.76
10.72
13.09
2.59
9.93
9.03
67
5.081
Shares (diluted)M
7.335
7.140
7.362
7.760
7.617
7.286
7.598
7.512
7.032
7.409
5.303
(0.55%)
1.06%
94
8.88
Buyback yield%
22.39
20.68
21.86
21.27
21.32
18.37
19.62
19.26
21.33
22.90
7.58
19.62
21.29
59
1.067
D/E ratiox
0.859
0.812
0.895
0.828
0.856
0.960
0.891
0.888
0.847
0.856
0.361
0.888
0.858
66
13.37
Enterprise value€M
4.891
5.164
5.265
5.507
6.415
7.335
7.838
9.332
9.720
11.48
14.41
12.35%
9.82%
94
5.539
LT debt€M
15.57
15.94
16.03
15.16
17.38
16.05
16.14
16.56
16.67
19.28
1.974
2.09%
2.95%
50
Revenue
€11.21M
7.62%
1.00×
Cost of revenue
€7.845M
7.78%
1.01×
Operating expenses
€1.932M
6.93%
0.94×
Cash and investments
15.50%
Spread over hurdle
(1.27%)