3.173
Revenue€M
7.163
7.765
8.342
9.244
10.13
10.96
11.81
12.95
13.77
14.66
3.426
7.66%
8.18%
62
8.30
Revenue growth%
27.80
27.90
28.69
26.90
26.36
28.96
27.57
28.16
29.41
26.48
8.69
28.16
27.85
23
25.85
Gross margin%
13.30
13.17
12.36
10.48
12.15
14.00
16.17
18.98
19.17
17.96
23.33
17.96
13.65
27
17.18
Operating margin%
19.30
19.15
21.18
19.38
19.77
20.30
17.75
18.29
17.34
18.88
9.51
18.29
19.23
41
24.47
Net margin%
2.66
4.61
2.50
4.56
6.29
8.11
6.71
3.71
1.34
0.40
20.20
3.71
4.14
78
10.26
P/E ratio (avg)x
15.81
17.34
19.80
22.79
23.48
25.76
28.14
30.70
33.70
37.95
17.96
30.70
24.62
88
15.05
EV/EBITx
21.74
22.91
25.20
25.44
24.42
25.89
27.11
25.72
24.61
21.84
21.14
25.72
24.91
62
12.96
FCF yield (avg)%
17.73
19.65
21.48
19.12
19.49
17.54
14.61
15.82
16.74
16.19
10.77
16.19
17.64
92
17.86
FCF margin%
13.98
15.91
14.48
11.55
8.84
8.19
8.03
8.22
10.49
10.62
16.09
8.22
10.55
23
0.412
FCF / Net incomex
1.746
1.702
1.676
1.963
2.328
2.666
3.152
3.545
4.074
4.470
0.652
3.545
2.497
41
6.85
ROIC%
31.23
34.07
35.81
35.64
37.81
39.86
41.87
41.73
40.64
41.20
22.79
41.20
38.84
31
29.66
Return on equity%
9.04
7.69
7.63
5.49
5.70
2.87
5.71
7.59
7.44
7.96
4.42
7.44
7.51
18
27.11
Return on assets%
16.40
17.56
19.04
18.27
15.45
15.72
15.41
13.26
15.46
13.94
6.33
15.41
15.59
44
0.22
EPS€
0.82
0.82
0.76
0.70
0.74
0.82
0.80
0.86
0.96
1.06
0.24
7.61%
3.71%
—
27.48
EPS growth%
15.42
13.74
11.50
14.03
11.71
12.45
12.60
9.69
8.84
8.72
25.12
9.69
12.08
33
0.58
Bookvalue per sh€
0.98
1.00
1.05
1.00
1.11
1.06
1.14
1.00
1.00
0.98
0.21
(2.42%)
(0.75%)
—
0.84
FCF per share€
1.21
1.27
1.23
1.43
1.60
1.88
2.21
2.58
2.52
2.49
0.52
9.18%
7.51%
—
0.73
Dividend per sh€
0.46
0.48
0.54
0.57
0.64
0.68
0.71
0.71
0.74
0.77
0.69
3.83%
4.86%
—
22.78
Div yield (avg)%
26.26
25.45
26.34
28.57
28.42
30.63
33.03
33.31
32.69
33.98
13.43
33.03
29.60
49
10.21
Payout ratio%
23.15
24.44
22.03
24.98
27.41
28.16
30.60
32.94
34.67
36.31
28.94
32.94
27.78
36
7.452
Shares (diluted)M
7.152
7.535
8.480
8.479
8.362
9.194
9.423
8.968
9.660
11.15
7.483
5.93%
3.89%
72
6.74
Buyback yield%
22.79
22.40
20.44
22.57
24.39
25.85
28.07
28.75
26.29
27.45
4.43
27.45
25.12
53
0.264
D/E ratiox
0.875
0.904
0.977
0.925
0.803
0.832
0.883
0.774
0.692
0.739
0.692
0.774
0.853
86
3.114
Enterprise value€M
8.026
8.038
8.260
8.580
9.555
9.721
11.31
13.31
15.48
18.09
4.399
13.62%
8.96%
24
7.207
LT debt€M
5.866
5.412
6.012
6.300
6.899
6.339
5.798
5.758
5.316
6.024
8.229
(2.67%)
1.47%
51
Revenue
€14.66M
8.18%
1.00×
Cost of revenue
€6.667M
8.54%
1.03×
Operating expenses
€3.569M
7.99%
0.98×
Goodwill & intangibles
14.61%
Spread over hurdle
14.30%