4.493
Revenue€M
6.105
6.624
7.292
7.984
8.749
9.542
10.40
11.21
12.14
12.87
4.812
8.03%
8.83%
27
29.38
Revenue growth%
24.99
22.66
25.29
25.48
23.04
25.99
26.00
24.68
22.77
20.73
22.44
24.68
24.83
86
18.17
Gross margin%
26.83
23.83
21.31
19.72
18.90
18.94
21.84
24.82
25.25
25.56
19.94
24.82
22.84
50
25.30
Operating margin%
30.86
30.58
31.91
31.27
33.15
33.63
31.29
33.17
33.98
31.87
23.74
33.17
31.89
51
12.99
Net margin%
10.41
10.41
12.00
10.08
7.60
6.96
5.52
7.98
8.01
5.56
27.96
6.96
8.00
10
18.83
P/E ratio (avg)x
12.34
10.76
10.94
10.19
10.10
11.08
12.27
10.98
9.952
9.346
9.089
10.98
10.85
22
36.80
EV/EBITx
23.27
23.60
21.61
24.36
26.89
30.49
30.32
28.09
26.53
28.02
12.27
28.09
26.71
63
18.41
FCF yield (avg)%
30.20
30.23
31.34
31.52
34.29
33.28
33.99
34.49
31.91
29.42
25.56
33.28
31.71
77
10.28
FCF margin%
22.45
25.15
27.14
25.88
24.61
25.30
27.30
29.27
27.10
26.16
4.96
27.10
26.02
34
0.795
FCF / Net incomex
1.619
1.840
1.765
1.860
2.039
2.166
2.158
2.052
2.242
2.132
0.211
2.158
2.045
61
21.89
ROIC%
5.99
6.18
4.41
3.18
3.08
1.39
0.90
2.83
5.15
3.93
2.52
2.83
3.56
57
10.13
Return on equity%
15.09
13.68
16.23
13.35
15.03
15.33
12.77
10.69
12.60
14.68
25.05
12.77
14.18
76
20.55
Return on assets%
22.24
24.13
25.26
24.00
25.04
27.85
25.38
27.96
30.93
32.83
11.90
27.96
25.32
89
0.15
EPS€
0.28
0.28
0.27
0.28
0.26
0.24
0.26
0.25
0.25
0.27
0.16
0.57%
(1.92%)
—
19.26
EPS growth%
2.40
0.75
0.40
2.15
0.40
1.22
2.03
0.40
1.81
0.40
21.92
1.22
0.99
72
0.44
Bookvalue per sh€
0.72
0.82
0.78
0.74
0.72
0.80
0.92
0.90
1.04
1.06
0.55
8.14%
4.95%
—
0.43
FCF per share€
0.25
0.26
0.24
0.23
0.22
0.24
0.26
0.30
0.30
0.28
0.12
5.00%
0.19%
—
0.33
Dividend per sh€
0.26
0.27
0.28
0.30
0.27
0.27
0.23
0.22
0.21
0.19
0.15
(6.52%)
(2.59%)
—
11.63
Div yield (avg)%
9.40
11.43
13.76
15.01
15.13
17.84
17.56
16.73
17.53
16.10
8.58
17.53
15.62
11
16.25
Payout ratio%
26.34
28.26
28.08
25.99
22.99
22.37
19.71
19.37
22.04
24.80
18.16
22.04
23.90
62
5.111
Shares (diluted)M
8.141
8.776
9.863
10.71
12.35
13.83
14.49
15.75
16.23
16.50
5.304
5.97%
7.42%
85
7.33
Buyback yield%
6.91
7.29
7.78
6.31
3.79
3.30
5.75
5.70
3.06
1.76
19.03
3.30
5.73
34
1.621
D/E ratiox
0.816
0.892
0.874
0.853
0.859
0.796
0.766
0.839
0.751
0.733
0.463
0.766
0.827
67
0.989
Enterprise value€M
12.58
12.77
12.70
13.91
14.73
16.81
18.99
19.36
21.23
24.77
3.742
10.95%
6.82%
35
8.366
LT debt€M
12.50
13.40
12.89
15.28
16.78
19.53
21.26
23.88
23.47
23.09
2.296
6.59%
7.59%
28
Revenue
€12.87M
8.83%
1.00×
Cost of revenue
€9.012M
8.83%
1.00×
Operating expenses
€2.697M
8.90%
1.01×
Spread over hurdle
(4.73%)