19.41
Revenue€M
21.38
22.00
22.94
23.52
23.84
24.50
25.02
25.73
25.88
26.03
20.02
1.77%
2.20%
19
29.20
Revenue growth%
6.77
5.00
5.40
6.36
3.63
5.26
7.20
4.45
2.83
1.19
5.01
4.45
5.13
19
14.05
Gross margin%
7.09
8.25
5.43
2.50
3.01
1.96
2.16
1.38
1.52
0.48
27.00
1.52
2.33
7
4.42
Operating margin%
22.70
20.61
18.47
17.03
19.86
16.88
18.75
21.60
20.46
20.20
8.68
20.20
20.03
54
2.19
Net margin%
23.12
25.78
25.79
23.77
25.50
24.22
26.14
26.85
28.65
27.48
16.84
26.85
25.78
53
7.802
P/E ratio (avg)x
19.89
20.01
23.11
22.85
24.57
25.96
28.40
29.44
32.75
32.82
26.21
29.44
25.26
18
30.66
EV/EBITx
13.45
14.82
13.89
14.67
16.48
18.06
20.47
20.22
19.74
18.01
34.07
19.74
17.24
63
26.26
FCF yield (avg)%
14.97
13.92
16.74
15.63
14.44
12.41
10.37
7.44
10.21
8.30
16.94
10.21
13.17
87
2.21
FCF margin%
15.06
15.54
16.94
19.81
20.96
22.15
22.81
20.42
22.54
24.28
3.06
22.54
20.69
72
1.745
FCF / Net incomex
0.209
0.212
0.205
0.191
0.194
0.188
0.170
0.183
0.156
0.157
0.362
0.170
0.189
41
10.35
ROIC%
8.40
9.54
10.07
12.27
10.43
11.38
13.09
14.70
12.88
10.20
4.67
12.88
10.91
78
9.28
Return on equity%
23.88
24.96
26.81
27.94
28.94
28.93
31.22
32.70
33.31
30.47
19.64
31.22
28.93
63
13.86
Return on assets%
16.34
14.11
14.32
16.87
17.65
17.66
19.07
18.12
15.99
16.46
5.95
17.66
16.67
10
0.20
EPS€
0.13
0.13
0.13
0.13
0.12
0.12
0.14
0.13
0.14
0.15
0.21
4.02%
0.41%
—
2.14
EPS growth%
26.74
24.88
27.45
25.39
26.07
25.14
25.31
28.22
29.77
29.62
20.94
28.22
26.40
37
0.20
Bookvalue per sh€
0.41
0.48
0.57
0.65
0.66
0.75
0.75
0.73
0.76
0.87
0.35
5.78%
8.25%
—
0.08
FCF per share€
0.20
0.20
0.24
0.24
0.25
0.28
0.33
0.39
0.45
0.54
0.08
16.67%
10.55%
—
0.35
Dividend per sh€
0.23
0.24
0.25
0.24
0.25
0.27
0.27
0.24
0.26
0.28
0.15
1.94%
2.44%
—
8.80
Div yield (avg)%
13.05
10.96
11.87
13.53
12.01
14.51
11.75
10.08
7.33
5.51
3.31
10.08
11.81
42
4.52
Payout ratio%
27.06
24.48
23.75
23.88
22.81
20.71
22.01
20.89
20.07
21.85
23.95
20.89
22.41
29
37.08
Shares (diluted)M
27.43
25.60
25.12
23.94
24.28
22.76
21.95
21.98
20.75
21.64
38.60
(2.27%)
(3.08%)
63
16.54
Buyback yield%
20.36
21.65
20.31
19.22
16.53
15.67
14.81
14.04
13.62
11.09
18.39
14.04
16.10
15
1.129
D/E ratiox
0.459
0.423
0.416
0.427
0.437
0.411
0.450
0.493
0.529
0.503
1.364
0.493
0.444
24
21.18
Enterprise value€M
31.02
36.78
43.58
46.07
53.88
55.78
54.55
64.14
63.75
76.47
2.985
7.25%
10.45%
16
15.58
LT debt€M
24.00
24.04
24.61
27.25
31.43
36.19
40.61
43.00
42.93
43.14
17.90
6.54%
5.93%
61
Revenue
€26.03M
2.20%
1.00×
Cost of revenue
€18.22M
2.20%
1.00×
Operating expenses
€5.152M
2.63%
1.04×
Spread over hurdle
(1.37%)