0.808
Revenue€M
1.081
1.117
1.163
1.250
1.299
1.379
1.443
1.502
1.615
1.685
0.846
5.34%
5.15%
87
24.31
Revenue growth%
3.25
2.46
0.40
1.61
0.40
0.40
0.40
2.47
4.69
5.96
15.10
2.47
2.03
83
18.93
Gross margin%
16.12
17.61
18.27
17.42
15.57
13.36
11.57
10.39
12.09
9.87
17.61
11.57
14.47
64
24.98
Operating margin%
17.86
16.23
14.14
15.05
14.27
15.97
16.68
16.80
19.36
21.26
8.73
16.80
16.45
62
28.01
Net margin%
14.40
15.11
15.04
14.96
15.18
13.55
13.41
11.65
9.29
8.80
6.56
11.65
13.98
46
15.24
P/E ratio (avg)x
11.88
10.80
11.65
12.23
11.86
11.70
10.58
9.978
8.953
8.847
33.80
9.978
11.23
40
35.58
EV/EBITx
32.56
34.02
36.80
41.41
45.44
43.84
50.18
50.68
48.79
46.75
8.385
48.79
44.64
43
16.78
FCF yield (avg)%
8.16
5.42
2.96
5.30
4.44
2.65
3.08
1.03
0.40
2.92
26.53
2.65
3.02
84
5.64
FCF margin%
9.78
7.42
6.33
6.90
4.76
7.05
6.94
4.30
6.59
7.87
6.25
6.94
6.92
38
1.603
FCF / Net incomex
1.435
1.493
1.572
1.811
2.076
2.002
1.898
1.887
2.107
2.223
0.642
2.002
1.893
84
9.75
ROIC%
13.36
14.73
16.31
16.95
16.18
16.46
17.84
16.46
19.07
20.70
21.38
17.84
16.46
76
22.73
Return on equity%
14.47
12.61
14.39
15.87
18.63
16.71
17.06
19.05
20.31
22.76
25.29
19.05
16.89
31
24.14
Return on assets%
25.52
27.11
25.65
27.28
27.34
28.88
30.47
29.19
29.44
27.04
27.63
29.19
27.31
93
0.42
EPS€
0.28
0.30
0.30
0.33
0.33
0.32
0.28
0.31
0.31
0.31
0.45
(1.38%)
1.27%
—
21.02
EPS growth%
6.74
4.22
5.15
6.15
7.21
8.01
10.82
12.57
14.03
15.20
7.97
12.57
7.61
91
0.14
Bookvalue per sh€
0.26
0.26
0.26
0.28
0.28
0.30
0.29
0.28
0.29
0.27
0.36
(0.94%)
(0.13%)
—
0.28
FCF per share€
0.40
0.39
0.37
0.38
0.39
0.41
0.41
0.45
0.46
0.44
0.13
2.23%
0.68%
—
0.40
Dividend per sh€
0.21
0.21
0.22
0.23
0.25
0.24
0.27
0.30
0.34
0.40
0.19
9.79%
7.88%
—
9.34
Div yield (avg)%
18.48
17.75
18.67
21.64
19.48
18.82
17.82
17.93
17.22
17.82
12.47
17.82
18.21
37
13.42
Payout ratio%
4.94
6.24
4.61
5.40
8.06
9.62
8.07
6.85
8.33
7.94
8.72
8.07
7.39
24
1.602
Shares (diluted)M
2.792
3.290
3.295
3.560
3.528
3.632
3.871
4.420
4.823
5.805
1.680
10.48%
7.48%
42
21.57
Buyback yield%
24.20
24.36
23.95
26.29
24.07
26.54
27.14
29.53
32.37
32.55
26.67
29.53
26.41
93
1.070
D/E ratiox
2.215
2.162
2.188
2.208
2.189
2.159
2.072
1.946
1.843
1.650
0.719
1.946
2.161
71
0.578
Enterprise value€M
1.072
0.980
1.033
0.946
0.912
0.981
0.856
0.911
0.956
0.917
1.939
0.11%
(2.71%)
67
0.511
LT debt€M
0.614
0.596
0.647
0.704
0.641
0.682
0.605
0.583
0.653
0.581
0.309
(1.94%)
(0.68%)
55
Revenue
€1.685M
5.15%
1.00×
Cost of revenue
€1.139M
5.23%
1.01×
Operating expenses
€0.395M
5.11%
1.00×
Goodwill & intangibles
24.49%
Property and equipment
17.10%
Spread over hurdle
(6.02%)