5.811
Revenue€M
3.726
4.069
4.492
4.911
5.396
5.999
6.657
7.098
7.756
8.334
6.239
9.08%
9.28%
55
23.65
Revenue growth%
26.12
27.29
28.06
30.72
32.89
30.10
29.76
29.47
31.92
30.74
26.98
30.10
29.93
69
26.68
Gross margin%
18.43
15.53
16.80
19.31
21.33
19.41
16.52
17.93
15.28
17.95
9.81
17.93
17.94
68
16.47
Operating margin%
12.24
12.66
9.79
11.17
13.35
13.50
15.15
18.00
16.54
17.81
17.98
16.54
13.42
67
12.96
Net margin%
18.42
19.71
20.19
22.78
21.30
21.49
18.55
17.50
14.60
14.73
16.98
17.50
19.13
55
6.376
P/E ratio (avg)x
16.74
15.84
17.73
18.82
17.98
17.76
17.25
18.58
17.92
20.17
17.00
17.92
17.84
9
7.796
EV/EBITx
10.26
10.08
9.947
9.720
11.11
11.08
11.30
12.42
14.65
16.93
20.50
12.42
11.10
57
14.99
FCF yield (avg)%
32.30
33.46
32.40
34.94
35.68
33.47
30.94
33.25
34.21
33.46
20.00
33.46
33.46
45
6.18
FCF margin%
3.96
4.24
4.72
5.27
3.69
6.00
3.94
4.50
5.00
7.84
4.48
5.00
4.61
44
0.511
FCF / Net incomex
1.847
1.939
2.051
1.869
1.681
1.827
1.793
2.000
2.016
2.039
1.597
2.000
1.904
39
22.15
ROIC%
32.13
33.02
35.52
37.77
39.39
41.34
42.70
44.04
46.69
44.79
8.32
44.04
40.36
52
7.87
Return on equity%
10.21
12.80
11.58
10.79
9.54
11.81
12.26
14.60
12.03
12.56
20.15
12.26
11.92
17
20.68
Return on assets%
22.86
22.69
23.60
22.55
20.42
19.93
19.35
21.50
19.39
16.56
10.07
19.39
20.96
27
0.59
EPS€
0.80
0.70
0.70
0.64
0.60
0.60
0.51
0.52
0.49
0.47
0.61
(4.75%)
(6.34%)
—
2.05
EPS growth%
7.57
8.16
5.44
3.39
0.59
0.65
2.97
5.59
7.29
7.40
4.09
5.59
5.51
40
0.84
Bookvalue per sh€
1.95
2.25
2.68
3.19
3.40
3.92
4.55
4.36
4.59
5.30
1.36
9.32%
11.77%
—
0.84
FCF per share€
0.46
0.43
0.40
0.38
0.36
0.32
0.32
0.30
0.30
0.27
0.77
(5.76%)
(4.84%)
—
0.60
Dividend per sh€
0.54
0.57
0.61
0.67
0.74
0.72
0.74
0.72
0.82
0.82
0.47
2.10%
4.19%
—
14.40
Div yield (avg)%
2.12
1.22
1.28
3.44
4.28
4.78
3.78
4.82
2.18
0.91
10.37
3.78
2.81
44
19.89
Payout ratio%
3.91
4.65
2.26
4.90
4.01
2.75
2.82
0.65
0.40
3.24
29.21
2.75
3.03
13
1.640
Shares (diluted)M
1.276
1.159
1.217
1.059
1.029
0.918
0.988
1.039
0.986
0.954
1.629
(1.50%)
(4.35%)
76
6.75
Buyback yield%
25.08
25.51
27.43
28.44
30.77
33.41
36.05
35.47
35.79
36.41
5.15
35.79
32.09
75
1.136
D/E ratiox
2.441
2.593
2.908
3.421
4.020
4.161
4.424
4.744
5.290
6.110
1.157
4.744
4.091
48
1.658
Enterprise value€M
5.899
6.156
6.888
7.327
8.245
7.969
9.229
9.830
9.528
10.29
6.001
4.52%
6.02%
51
6.093
LT debt€M
3.973
3.998
4.202
4.781
4.416
4.528
5.048
5.019
5.243
5.678
3.934
5.15%
5.17%
43
Revenue
€8.334M
9.28%
1.00×
Cost of revenue
€5.057M
9.25%
1.00×
Operating expenses
€1.593M
9.39%
1.01×
Goodwill & intangibles
17.66%
Property and equipment
17.11%
Spread over hurdle
37.07%