1.678
Revenue€M
2.122
2.188
2.313
2.369
2.428
2.467
2.524
2.576
2.704
1.843
2.058
2.69%
3.41%
17
5.64
Revenue growth%
8.14
5.18
7.22
6.80
9.17
6.73
6.73
5.76
8.45
12.88
21.62
6.73
7.01
8
2.92
Gross margin%
8.13
8.40
9.73
10.89
11.34
9.16
6.32
3.67
4.75
22.35
23.43
6.32
8.78
7
20.05
Operating margin%
29.41
29.11
26.88
25.76
25.34
25.35
22.45
24.39
22.15
12.48
20.90
24.39
25.56
87
8.64
Net margin%
28.24
27.46
25.71
26.51
27.21
25.72
27.98
29.04
30.78
6.31
4.65
27.98
27.34
29
26.31
P/E ratio (avg)x
47.80
50.92
60.22
60.82
59.61
65.55
72.52
83.28
90.07
22.41
28.44
72.52
60.52
51
29.25
EV/EBITx
20.08
17.71
16.27
16.35
14.53
12.67
12.30
13.30
14.12
9.544
25.20
13.30
15.40
51
6.06
FCF yield (avg)%
5.01
6.35
5.92
8.09
7.98
6.32
5.49
6.75
4.25
25.64
8.56
6.32
6.21
24
8.32
FCF margin%
9.01
11.03
11.70
13.69
14.38
16.07
13.92
14.52
14.61
15.24
7.89
14.52
13.81
14
1.793
FCF / Net incomex
0.280
0.287
0.332
0.374
0.398
0.465
0.471
0.455
0.525
0.901
1.345
0.465
0.386
31
12.74
ROIC%
11.99
11.85
10.39
11.97
11.33
12.62
10.59
11.62
11.02
13.49
13.94
11.33
11.73
62
27.90
Return on equity%
23.96
23.68
21.13
18.61
21.31
20.46
23.41
25.02
26.60
19.50
3.46
23.41
23.53
73
25.31
Return on assets%
10.43
11.23
12.55
10.39
8.55
11.53
14.15
13.02
10.30
24.31
26.19
11.53
10.83
50
0.46
EPS€
0.68
0.71
0.68
0.59
0.61
0.61
0.58
0.51
0.54
0.49
0.51
(1.69%)
(1.86%)
—
9.77
EPS growth%
18.34
20.31
17.99
19.38
18.57
17.11
17.01
18.71
15.87
23.85
10.91
17.11
18.17
86
0.66
Bookvalue per sh€
1.53
1.57
1.58
1.87
1.93
2.12
2.55
2.96
2.88
0.37
0.77
9.00%
8.32%
—
0.88
FCF per share€
1.66
1.59
1.89
1.80
2.02
2.14
2.50
2.55
2.60
0.79
0.39
7.69%
6.16%
—
0.89
Dividend per sh€
0.29
0.33
0.35
0.36
0.36
0.37
0.39
0.45
0.52
0.79
0.53
7.58%
5.93%
—
26.63
Div yield (avg)%
28.67
31.12
33.63
34.60
34.07
33.70
31.79
34.27
34.44
26.72
5.51
34.07
33.66
49
13.86
Payout ratio%
8.98
10.91
11.82
11.58
12.35
9.94
8.31
7.09
6.45
29.68
19.11
8.31
9.46
9
3.445
Shares (diluted)M
3.696
3.471
3.118
3.228
3.445
3.228
3.254
3.577
3.524
3.386
3.469
1.77%
(0.89%)
17
21.22
Buyback yield%
8.63
8.80
5.95
8.72
10.78
8.83
6.38
4.44
1.91
25.39
3.52
6.38
8.68
24
0.715
D/E ratiox
0.461
0.545
0.533
0.559
0.619
0.638
0.643
0.637
0.759
0.722
1.510
0.638
0.589
8
0.314
Enterprise value€M
1.478
1.664
1.666
1.737
1.887
2.090
2.033
1.988
1.986
0.189
2.397
2.71%
1.90%
83
0.538
LT debt€M
0.351
0.315
0.334
0.315
0.331
0.327
0.347
0.353
0.343
1.473
2.116
1.74%
(0.81%)
37
Revenue
€2.704M
3.41%
1.00×
Cost of revenue
€1.893M
3.44%
1.00×
Operating expenses
€0.442M
3.36%
1.00×
Cash and investments
18.73%
Spread over hurdle
(2.18%)