0.729
Revenue€M
0.751
0.767
0.798
0.795
0.796
0.823
0.834
0.830
0.862
0.855
0.761
1.43%
1.42%
22
17.12
Revenue growth%
3.03
3.21
5.91
5.54
2.99
3.21
4.83
5.95
4.37
2.43
3.46
4.37
3.79
34
8.28
Gross margin%
11.12
8.26
6.62
4.86
3.74
4.86
4.45
6.68
7.37
8.49
12.25
6.68
6.65
58
13.97
Operating margin%
16.21
16.42
14.73
15.99
18.56
19.49
22.16
24.81
26.46
28.23
19.27
24.81
19.02
26
17.96
Net margin%
13.25
11.67
13.37
11.01
10.47
9.07
9.55
11.18
14.12
13.67
25.10
11.18
11.42
77
10.75
P/E ratio (avg)x
27.67
30.92
33.43
32.18
33.28
33.73
37.18
37.36
39.04
39.37
32.88
37.36
33.58
88
36.24
EV/EBITx
18.50
18.15
20.49
19.85
19.65
22.83
24.11
26.69
27.46
30.02
14.88
26.69
21.66
26
12.61
FCF yield (avg)%
18.78
21.36
20.29
19.43
20.68
18.72
18.55
15.70
18.53
19.93
9.72
18.55
19.11
33
12.81
FCF margin%
10.01
8.65
7.90
5.45
3.01
0.86
0.40
0.40
3.28
0.80
22.86
0.80
3.14
53
1.063
FCF / Net incomex
0.327
0.384
0.374
0.365
0.371
0.396
0.465
0.513
0.594
0.573
0.908
0.513
0.390
15
26.94
ROIC%
21.93
21.97
19.38
20.97
20.43
21.23
20.12
20.41
19.23
16.85
21.02
20.12
20.42
30
6.38
Return on equity%
30.07
31.62
32.53
31.51
32.43
29.87
32.32
31.04
32.56
33.42
27.77
32.32
31.97
85
17.43
Return on assets%
17.07
14.66
16.80
17.56
17.76
15.23
14.18
15.53
13.26
10.41
14.57
14.18
15.38
48
0.18
EPS€
0.12
0.11
0.11
0.12
0.12
0.11
0.12
0.13
0.15
0.16
0.20
6.53%
2.91%
—
18.08
EPS growth%
9.89
9.69
9.23
10.08
7.61
9.20
8.73
10.43
10.28
12.65
11.18
10.28
9.79
75
0.15
Bookvalue per sh€
0.16
0.17
0.18
0.22
0.26
0.30
0.32
0.37
0.38
0.46
0.11
12.07%
12.77%
—
0.15
FCF per share€
0.18
0.17
0.17
0.16
0.17
0.18
0.19
0.19
0.17
0.17
0.20
0.16%
(0.72%)
—
0.04
Dividend per sh€
0.14
0.15
0.14
0.13
0.12
0.12
0.12
0.13
0.12
0.13
0.20
0.90%
(1.07%)
—
21.51
Div yield (avg)%
24.33
23.45
25.61
26.54
27.00
26.91
28.20
28.75
29.59
31.22
22.06
28.75
26.96
58
6.86
Payout ratio%
11.66
12.94
11.45
12.87
14.86
16.24
16.00
13.10
12.22
10.00
8.60
13.10
12.91
22
6.080
Shares (diluted)M
9.881
11.37
13.16
12.80
15.20
16.08
15.60
17.66
19.09
19.41
6.109
5.02%
7.34%
76
3.31
Buyback yield%
14.82
13.44
14.21
11.27
9.59
12.33
10.88
13.21
13.10
11.41
24.19
12.33
12.71
87
0.636
D/E ratiox
1.630
1.809
1.984
2.144
2.333
2.432
2.930
3.418
3.795
4.528
1.405
3.418
2.382
49
0.052
Enterprise value€M
0.644
0.576
0.581
0.520
0.503
0.456
0.480
0.471
0.448
0.491
0.753
(0.46%)
(2.05%)
73
0.677
LT debt€M
0.253
0.295
0.291
0.279
0.273
0.260
0.257
0.292
0.334
0.387
0.093
7.21%
3.67%
19
Revenue
€0.855M
1.42%
1.00×
Cost of revenue
€0.598M
1.42%
1.00×
Operating expenses
€0.112M
1.13%
0.97×
Goodwill & intangibles
15.67%
Spread over hurdle
11.34%