12.15
Revenue€M
18.23
18.43
18.74
19.42
19.66
19.90
20.19
20.83
21.50
21.43
13.44
1.74%
1.64%
52
7.15
Revenue growth%
23.89
23.80
26.68
25.88
26.36
27.14
25.77
23.56
26.35
23.96
15.65
25.77
25.82
11
7.13
Gross margin%
29.11
26.52
29.47
31.12
32.33
35.11
34.05
32.54
33.93
31.55
23.22
33.93
31.94
86
25.78
Operating margin%
24.47
22.54
20.53
19.82
18.55
19.84
16.92
19.71
21.37
22.06
4.61
19.84
20.18
32
25.11
Net margin%
23.96
25.96
27.99
26.57
25.05
27.34
25.68
27.85
26.37
28.62
2.93
27.34
26.47
57
32.16
P/E ratio (avg)x
11.22
12.61
13.27
15.43
17.21
19.59
18.95
19.77
20.45
21.37
26.73
19.77
18.08
37
26.19
EV/EBITx
43.87
47.42
48.80
55.40
54.23
54.36
60.73
58.04
57.08
59.63
10.22
58.04
54.88
16
4.83
FCF yield (avg)%
26.65
26.35
28.63
29.24
30.05
31.57
31.09
32.44
33.36
31.26
4.25
31.57
30.57
18
26.68
FCF margin%
7.92
6.67
7.13
6.03
7.69
7.98
6.61
4.77
4.00
1.44
12.17
4.77
6.64
48
1.271
FCF / Net incomex
2.944
3.531
3.839
4.052
4.638
4.925
5.494
5.702
6.284
6.477
1.246
5.702
4.782
7
18.00
ROIC%
27.33
25.24
23.65
21.32
19.86
18.68
19.32
17.62
20.61
18.67
11.03
18.68
20.24
24
2.69
Return on equity%
31.07
29.31
29.86
28.55
27.80
27.19
24.64
24.87
26.81
29.41
14.76
26.81
28.17
43
28.58
Return on assets%
23.71
25.65
28.35
26.40
24.64
24.18
24.17
24.62
23.87
23.03
11.03
24.17
24.40
93
0.38
EPS€
0.13
0.15
0.15
0.16
0.18
0.19
0.20
0.18
0.19
0.22
0.41
4.17%
5.20%
—
8.98
EPS growth%
5.25
5.78
6.43
6.83
4.22
4.40
6.68
7.20
4.62
4.50
26.79
4.62
5.52
74
0.41
Bookvalue per sh€
0.18
0.17
0.17
0.15
0.14
0.14
0.14
0.13
0.12
0.11
0.22
(5.83%)
(5.46%)
—
0.42
FCF per share€
0.26
0.24
0.25
0.25
0.22
0.22
0.23
0.22
0.23
0.25
0.15
2.06%
(1.90%)
—
0.39
Dividend per sh€
0.12
0.14
0.14
0.15
0.14
0.14
0.13
0.12
0.11
0.12
0.36
(3.57%)
(0.25%)
—
24.51
Div yield (avg)%
0.70
0.40
2.01
1.97
0.40
0.40
1.35
0.40
1.98
0.40
12.90
0.40
0.55
95
21.36
Payout ratio%
22.97
23.56
23.06
24.24
26.03
24.53
27.50
26.41
28.36
27.94
4.02
27.50
25.28
56
20.54
Shares (diluted)M
31.24
34.59
38.21
41.23
47.53
55.64
65.67
68.60
80.43
82.93
19.42
11.78%
10.84%
52
19.12
Buyback yield%
8.91
8.35
10.84
9.34
11.62
11.43
10.18
10.05
9.68
8.82
13.00
10.05
9.87
91
1.021
D/E ratiox
1.476
1.595
1.561
1.722
1.739
1.769
1.968
2.129
2.180
2.145
0.528
2.129
1.754
8
5.475
Enterprise value€M
22.00
24.53
29.44
34.94
41.40
41.59
45.03
43.81
51.93
60.45
19.52
7.86%
10.99%
81
13.04
LT debt€M
1.245
1.172
1.268
1.327
1.310
1.161
1.214
1.220
1.304
1.142
1.402
(2.71%)
(0.12%)
75
Revenue
€21.43M
1.64%
1.00×
Cost of revenue
€13.04M
1.48%
0.98×
Operating expenses
€2.594M
2.52%
1.09×
Cash and investments
15.11%
Spread over hurdle
68.35%