7.703
Revenue€M
6.185
6.429
6.547
6.713
6.948
6.916
7.181
7.245
7.353
7.343
8.207
1.11%
1.88%
42
13.89
Revenue growth%
20.49
23.13
20.16
18.51
20.43
21.32
24.08
22.80
21.36
22.29
2.86
22.29
21.34
78
6.63
Gross margin%
6.39
4.04
6.84
9.51
10.36
10.62
7.85
10.17
7.66
4.91
5.23
7.85
7.76
84
10.00
Operating margin%
7.89
5.85
7.19
6.32
6.88
8.71
10.18
12.74
12.33
11.53
17.39
11.53
8.30
67
8.79
Net margin%
11.58
12.67
14.31
13.64
15.95
17.81
19.11
22.09
21.33
18.55
6.67
19.11
16.88
11
36.47
P/E ratio (avg)x
31.26
31.38
35.18
39.43
38.93
40.62
42.50
39.22
37.87
41.84
14.73
40.62
39.08
23
21.95
EV/EBITx
30.12
28.89
29.13
30.77
30.66
30.95
32.97
36.94
41.42
44.85
33.40
36.94
30.86
22
15.78
FCF yield (avg)%
1.06
1.54
1.37
0.40
0.40
1.93
2.60
0.51
3.13
2.20
26.78
2.20
1.46
40
14.14
FCF margin%
14.32
13.14
12.23
15.00
12.88
11.61
14.49
12.85
15.06
16.06
10.87
14.49
13.73
46
1.538
FCF / Net incomex
1.285
1.306
1.396
1.472
1.597
1.730
1.849
1.866
2.146
2.283
1.600
1.866
1.664
82
13.92
ROIC%
7.10
9.66
11.97
9.92
9.70
9.06
10.98
13.81
13.63
15.30
19.29
13.63
10.45
45
17.66
Return on equity%
4.80
5.09
6.83
4.76
7.58
7.70
9.20
8.68
7.00
6.40
4.69
7.70
6.92
53
9.02
Return on assets%
17.73
20.70
19.44
16.84
19.58
21.33
22.24
23.48
22.07
21.26
13.59
22.07
20.98
41
0.48
EPS€
0.23
0.25
0.24
0.27
0.26
0.31
0.35
0.41
0.45
0.50
0.49
13.45%
7.34%
—
4.74
EPS growth%
3.20
0.40
0.40
2.22
0.40
0.40
0.40
0.40
2.34
0.40
6.76
0.40
0.40
22
0.39
Bookvalue per sh€
0.13
0.14
0.14
0.12
0.12
0.12
0.12
0.12
0.13
0.15
0.22
3.73%
1.34%
—
0.34
FCF per share€
0.51
0.50
0.56
0.57
0.56
0.55
0.60
0.67
0.70
0.66
0.18
3.49%
2.21%
—
0.27
Dividend per sh€
0.38
0.39
0.40
0.39
0.40
0.36
0.38
0.42
0.44
0.45
0.40
2.25%
1.32%
—
6.46
Div yield (avg)%
33.96
32.45
30.77
33.15
35.09
33.67
33.00
32.73
35.43
34.02
21.92
33.67
33.41
75
15.73
Payout ratio%
16.13
15.86
14.84
14.92
12.04
14.65
13.56
15.86
14.06
12.88
29.40
14.06
14.74
63
7.263
Shares (diluted)M
10.13
10.22
11.59
11.56
13.35
14.53
14.27
15.26
17.47
16.87
7.090
4.79%
6.25%
75
7.79
Buyback yield%
19.01
20.09
18.91
19.91
18.99
18.49
21.31
20.41
17.51
20.24
11.62
20.24
19.46
68
0.713
D/E ratiox
1.745
1.775
1.974
2.217
2.379
2.781
2.716
3.089
3.333
3.685
1.728
3.089
2.548
10
7.470
Enterprise value€M
3.901
4.365
4.867
5.097
5.358
5.029
5.309
5.927
6.260
6.011
8.271
2.33%
5.02%
12
8.182
LT debt€M
1.418
1.379
1.309
1.425
1.479
1.347
1.511
1.585
1.567
1.647
6.000
2.17%
0.90%
53
Revenue
€7.343M
1.88%
1.00×
Cost of revenue
€3.484M
2.12%
1.02×
Operating expenses
€1.530M
1.28%
0.94×
Spread over hurdle
58.21%