3.053
Revenue€M
2.233
2.342
2.541
2.717
2.859
3.051
3.346
3.623
3.825
4.068
3.266
7.31%
6.97%
79
2.30
Revenue growth%
11.90
11.50
11.53
11.16
9.42
8.62
6.18
6.25
6.49
3.80
11.07
6.25
9.02
48
5.56
Gross margin%
5.71
6.03
7.84
5.23
4.36
4.77
4.80
5.06
3.87
4.79
16.43
4.79
4.93
86
5.95
Operating margin%
31.30
29.66
29.50
31.03
30.55
33.37
36.34
39.09
40.30
41.82
22.27
39.09
32.33
38
21.40
Net margin%
25.31
27.27
29.61
27.98
29.66
30.10
32.73
31.45
30.58
30.62
11.94
30.62
29.88
93
8.708
P/E ratio (avg)x
37.51
43.34
51.46
53.91
57.65
66.41
71.73
77.04
78.65
89.52
9.735
77.04
62.03
92
25.30
EV/EBITx
46.37
51.93
59.80
65.00
67.57
77.83
82.88
79.86
85.00
89.69
17.36
82.88
72.70
6
28.43
FCF yield (avg)%
26.45
24.96
23.32
22.34
19.85
22.76
22.29
21.24
22.26
24.24
10.52
22.29
22.55
38
2.73
FCF margin%
10.75
8.94
7.01
8.59
8.67
7.76
6.86
5.64
6.72
7.39
22.20
6.86
7.58
52
0.837
FCF / Net incomex
0.886
0.826
0.864
0.870
0.844
0.883
0.935
1.044
1.016
1.038
0.296
1.016
0.885
80
9.57
ROIC%
21.90
24.64
26.53
25.29
24.55
22.59
21.88
19.88
18.91
17.66
2.76
19.88
22.24
80
27.33
Return on equity%
25.38
27.59
27.69
28.68
27.92
28.20
31.00
32.41
32.29
30.74
20.03
31.00
28.44
72
29.70
Return on assets%
29.32
31.87
29.37
27.05
26.60
27.69
28.66
27.86
25.81
25.34
22.92
27.69
27.78
19
0.27
EPS€
0.21
0.22
0.22
0.23
0.26
0.27
0.26
0.27
0.27
0.28
0.30
1.81%
2.26%
—
9.59
EPS growth%
25.29
23.52
24.21
26.08
26.80
28.36
31.03
30.69
32.07
33.65
19.93
31.03
27.58
60
0.17
Bookvalue per sh€
0.27
0.26
0.23
0.24
0.22
0.21
0.21
0.19
0.19
0.20
0.40
(1.48%)
(2.28%)
—
0.28
FCF per share€
0.28
0.27
0.26
0.27
0.32
0.33
0.37
0.40
0.41
0.47
0.44
8.41%
4.84%
—
0.36
Dividend per sh€
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.19
(2.88%)
(2.24%)
—
23.92
Div yield (avg)%
35.53
35.00
37.89
37.45
37.45
39.63
38.05
39.57
41.51
43.00
24.87
39.63
37.97
53
15.13
Payout ratio%
31.55
31.56
29.98
32.07
34.90
37.50
39.29
40.41
39.28
39.55
26.13
39.29
36.20
18
6.162
Shares (diluted)M
6.302
6.680
6.877
6.676
6.056
6.122
6.129
5.613
5.269
4.875
6.196
(4.25%)
(1.53%)
66
21.22
Buyback yield%
12.31
12.73
11.35
13.13
10.96
8.34
5.62
6.28
4.65
5.16
2.83
5.62
9.65
19
1.284
D/E ratiox
1.433
1.558
1.592
1.569
1.550
1.792
1.843
1.778
1.924
2.058
0.192
1.843
1.685
53
2.098
Enterprise value€M
2.168
2.138
2.239
2.452
2.921
3.511
4.136
4.650
5.562
5.553
1.596
13.71%
10.50%
22
2.478
LT debt€M
0.603
0.610
0.596
0.589
0.601
0.644
0.695
0.751
0.766
0.827
2.797
6.60%
3.21%
75
Revenue
€4.068M
6.97%
1.00×
Cost of revenue
€1.831M
7.06%
1.01×
Operating expenses
€0.860M
7.14%
1.02×
Spread over hurdle
65.86%