2.919
Revenue€M
11.27
12.33
13.29
14.17
14.92
16.04
17.08
17.95
19.57
20.71
3.096
6.78%
6.78%
41
28.59
Revenue growth%
21.44
24.37
24.12
23.80
25.81
27.03
24.42
24.65
25.93
26.99
22.33
25.93
24.53
63
12.57
Gross margin%
11.84
13.86
16.74
17.88
18.58
20.78
21.47
18.58
17.78
16.63
28.59
18.58
17.83
85
13.82
Operating margin%
5.91
8.18
7.93
7.83
10.72
12.05
11.20
8.57
5.62
6.43
11.00
8.57
8.05
77
16.72
Net margin%
12.94
11.40
11.27
13.90
15.86
15.13
12.22
9.61
10.55
12.13
14.50
12.13
12.18
80
15.11
P/E ratio (avg)x
17.39
17.87
18.76
19.90
22.14
20.71
22.84
22.85
25.81
27.23
6.898
22.85
21.43
68
6.519
EV/EBITx
13.64
14.52
12.81
11.71
10.84
11.80
11.02
11.27
10.87
11.56
37.36
11.27
11.64
80
9.76
FCF yield (avg)%
28.56
30.81
30.17
28.12
28.38
26.24
27.24
24.26
21.31
20.91
10.83
24.26
27.68
31
18.46
FCF margin%
26.99
27.03
28.53
26.31
26.43
28.10
26.11
26.16
25.42
25.23
17.76
26.11
26.37
50
1.257
FCF / Net incomex
0.463
0.451
0.482
0.549
0.583
0.593
0.548
0.572
0.537
0.538
0.698
0.548
0.543
69
9.67
ROIC%
18.56
20.04
21.08
18.56
15.87
15.06
13.59
14.82
17.33
14.66
6.97
14.82
16.60
74
17.50
Return on equity%
14.11
11.16
13.70
13.22
15.17
14.41
12.36
10.81
8.21
10.02
8.21
10.81
12.79
43
29.89
Return on assets%
20.51
17.78
17.76
20.75
20.63
17.65
19.09
19.22
16.60
16.50
10.80
17.65
18.43
45
0.10
EPS€
0.36
0.36
0.37
0.32
0.29
0.31
0.28
0.28
0.24
0.23
0.10
(4.56%)
(5.92%)
—
2.47
EPS growth%
22.50
23.47
22.21
21.12
19.06
19.36
17.71
16.81
19.09
18.61
15.93
18.61
19.23
63
0.08
Bookvalue per sh€
0.68
0.70
0.77
0.82
0.84
0.93
0.91
0.95
1.05
1.12
0.21
5.97%
6.61%
—
0.42
FCF per share€
0.56
0.68
0.77
0.78
0.85
0.93
1.13
1.24
1.23
1.48
0.24
11.80%
10.15%
—
0.53
Dividend per sh€
0.41
0.41
0.41
0.45
0.42
0.41
0.48
0.47
0.51
0.48
0.15
2.82%
1.75%
—
24.27
Div yield (avg)%
8.68
6.46
6.54
9.03
7.30
5.99
3.87
6.09
5.73
8.37
14.94
5.99
6.50
76
17.46
Payout ratio%
21.03
21.35
19.41
17.12
14.95
14.63
13.29
13.58
14.19
14.84
2.27
14.19
14.90
71
28.76
Shares (diluted)M
28.91
28.72
27.59
29.48
32.21
32.11
30.11
29.42
25.84
22.54
28.27
(6.89%)
(2.77%)
55
15.13
Buyback yield%
23.64
21.64
22.05
20.90
19.68
17.84
20.22
18.48
18.20
19.95
14.89
18.48
20.08
45
0.911
D/E ratiox
1.148
1.058
0.988
0.994
0.955
1.068
1.168
1.187
1.316
1.200
1.463
1.187
1.108
92
9.225
Enterprise value€M
11.73
12.86
11.49
9.964
9.789
8.569
9.275
8.230
8.648
7.764
1.051
(4.53%)
(3.69%)
10
3.472
LT debt€M
16.82
20.24
20.22
24.16
24.72
24.77
28.96
33.03
39.08
43.40
5.682
11.91%
11.35%
9
Revenue
€20.71M
6.78%
1.00×
Cost of revenue
€11.05M
6.82%
1.00×
Operating expenses
€2.528M
6.38%
0.96×
Property and equipment
15.91%
Spread over hurdle
49.29%