2.084
Revenue€M
1.448
1.571
1.681
1.863
2.044
2.175
2.352
2.568
2.837
2.190
2.382
8.77%
8.98%
49
16.78
Revenue growth%
3.62
4.92
2.99
3.84
2.51
1.21
0.40
0.40
1.22
20.69
24.36
1.21
2.75
37
29.78
Gross margin%
8.91
10.50
9.94
10.13
9.47
9.76
10.06
10.77
12.81
4.87
23.71
10.06
10.00
14
24.76
Operating margin%
8.36
11.32
11.55
8.56
7.89
9.11
11.57
11.61
13.43
18.80
29.93
11.57
11.08
72
10.19
Net margin%
17.09
18.10
21.00
22.93
23.64
23.35
22.44
22.14
25.02
11.05
17.78
23.35
22.29
10
9.162
P/E ratio (avg)x
18.92
18.96
20.18
18.56
15.70
13.68
13.29
12.93
11.23
31.93
13.21
13.29
16.61
77
25.57
EV/EBITx
21.72
21.49
18.52
17.37
15.36
15.10
14.57
13.30
12.46
17.45
25.86
14.57
16.36
85
5.79
FCF yield (avg)%
4.27
1.60
1.95
4.78
5.40
8.17
7.81
5.97
3.81
27.35
8.65
5.97
4.52
52
13.58
FCF margin%
18.47
18.38
17.36
16.18
15.50
17.59
16.56
13.79
12.67
8.98
29.39
15.50
16.78
58
0.266
FCF / Net incomex
1.874
2.052
1.876
1.884
2.056
2.293
2.294
2.462
2.575
1.626
1.384
2.294
2.054
55
2.66
ROIC%
6.70
5.00
5.97
3.02
1.31
0.40
1.93
2.70
0.40
17.01
25.91
1.31
2.86
78
23.56
Return on equity%
3.06
1.31
0.40
2.65
0.40
2.98
3.22
5.58
3.27
26.60
20.91
3.22
3.02
25
6.59
Return on assets%
14.21
14.30
16.56
14.47
16.16
16.11
17.51
17.48
15.76
11.87
3.86
16.16
15.94
66
0.66
EPS€
0.60
0.66
0.76
0.78
0.79
0.76
0.81
0.91
0.99
0.70
0.79
4.78%
7.16%
—
2.57
EPS growth%
22.43
20.33
22.00
23.49
23.55
26.30
24.58
23.92
22.75
8.62
10.43
23.92
23.12
42
0.46
Bookvalue per sh€
0.18
0.20
0.21
0.24
0.23
0.22
0.24
0.26
0.29
0.25
0.60
3.99%
6.52%
—
0.66
FCF per share€
0.37
0.42
0.48
0.52
0.59
0.58
0.65
0.63
0.73
0.51
0.18
6.94%
7.09%
—
0.42
Dividend per sh€
0.52
0.59
0.62
0.68
0.72
0.79
0.88
0.98
1.12
0.54
0.32
10.71%
8.35%
—
28.24
Div yield (avg)%
19.00
21.87
20.72
23.70
22.97
24.93
22.23
21.86
23.80
25.47
5.77
22.97
22.05
23
8.91
Payout ratio%
22.74
23.66
23.56
21.73
21.91
24.57
23.67
26.30
29.00
2.58
23.29
24.57
23.61
47
3.774
Shares (diluted)M
6.680
7.337
7.014
7.901
7.602
8.276
9.320
10.48
10.37
3.962
3.989
5.60%
6.40%
42
19.66
Buyback yield%
5.54
3.07
5.28
7.34
4.51
3.07
1.17
2.87
2.80
11.15
19.09
2.87
3.13
68
0.127
D/E ratiox
0.984
0.990
1.020
1.158
1.162
1.265
1.251
1.256
1.214
1.696
0.566
1.251
1.160
45
0.507
Enterprise value€M
4.073
4.617
5.009
6.006
7.075
7.989
9.546
11.13
11.82
1.765
0.132
14.50%
13.89%
62
1.573
LT debt€M
1.456
1.540
1.548
1.531
1.705
1.813
1.843
1.794
2.079
2.053
1.427
6.32%
4.66%
7
Revenue
€2.837M
8.98%
1.00×
Cost of revenue
€1.603M
9.25%
1.02×
Operating expenses
€0.607M
8.79%
0.98×
Spread over hurdle
35.10%