5.311
Revenue€M
14.46
14.83
14.91
15.25
15.30
15.20
15.20
15.01
15.31
5.660
6.075
0.09%
0.94%
16
28.94
Revenue growth%
14.14
15.46
16.03
16.23
16.10
13.68
14.24
12.75
12.96
29.39
24.69
13.68
14.19
45
21.47
Gross margin%
12.88
9.99
10.76
13.76
12.82
14.81
12.83
13.44
13.38
20.37
27.37
13.38
13.13
52
29.03
Operating margin%
9.53
8.93
9.17
8.18
8.10
7.33
9.41
9.39
7.98
28.89
26.52
8.10
8.79
24
10.02
Net margin%
5.39
4.68
2.33
4.10
4.36
3.51
2.28
0.40
0.48
21.05
3.78
2.28
3.81
76
25.96
P/E ratio (avg)x
14.53
12.61
12.33
11.54
10.49
10.53
10.41
9.823
8.430
16.87
13.59
10.41
11.04
29
17.10
EV/EBITx
39.54
44.10
50.04
57.28
61.94
61.64
62.39
60.37
64.58
33.34
19.43
61.94
58.82
88
3.55
FCF yield (avg)%
14.46
14.83
17.20
17.08
16.89
15.15
16.93
18.17
16.92
10.04
24.67
16.92
16.91
37
13.45
FCF margin%
10.36
12.07
11.30
9.71
7.86
8.18
9.29
10.52
11.95
25.73
9.25
9.29
10.12
72
1.050
FCF / Net incomex
1.157
1.197
1.346
1.329
1.407
1.455
1.356
1.400
1.259
1.362
1.536
1.400
1.337
60
24.68
ROIC%
20.94
20.37
18.41
20.05
21.25
18.51
17.45
19.31
19.92
25.86
15.49
19.31
19.81
30
29.25
Return on equity%
2.40
4.07
2.38
0.40
0.73
0.40
1.58
0.40
0.40
22.07
15.43
0.40
1.08
39
14.04
Return on assets%
2.47
4.83
3.39
5.89
3.41
2.42
1.52
0.40
0.40
29.96
2.93
1.52
2.45
43
0.91
EPS€
0.51
0.58
0.60
0.59
0.63
0.68
0.74
0.88
0.93
0.99
1.05
9.40%
6.36%
—
7.08
EPS growth%
0.40
0.40
0.40
0.40
2.45
2.22
1.87
4.30
4.49
25.83
12.72
2.45
2.05
76
1.70
Bookvalue per sh€
0.79
0.81
0.82
0.86
0.88
0.86
0.98
0.99
1.07
1.78
1.32
4.38%
4.45%
—
0.46
FCF per share€
1.03
0.99
1.00
1.02
1.02
1.02
1.07
1.10
1.08
1.00
0.68
1.05%
1.93%
—
0.97
Dividend per sh€
0.94
0.95
1.03
1.03
0.95
0.87
0.96
0.97
0.97
1.89
1.67
(1.21%)
0.24%
—
18.96
Div yield (avg)%
11.33
13.84
12.00
11.91
11.87
10.47
11.70
11.10
11.26
28.65
11.15
11.26
11.74
58
9.18
Payout ratio%
20.27
20.41
17.67
20.28
22.49
23.32
24.93
27.27
28.39
26.34
21.52
24.93
21.45
79
8.857
Shares (diluted)M
14.24
13.84
15.62
15.45
14.63
15.34
17.41
16.50
15.53
8.727
9.084
0.11%
2.05%
75
11.98
Buyback yield%
21.14
20.47
19.51
18.97
18.46
16.87
17.23
16.80
16.61
26.26
27.49
16.87
18.71
37
1.281
D/E ratiox
0.583
0.623
0.641
0.647
0.647
0.604
0.661
0.645
0.641
0.462
1.392
0.645
0.641
25
4.013
Enterprise value€M
23.02
22.40
24.71
26.77
30.96
32.69
38.39
38.12
37.47
18.47
12.07
6.96%
6.35%
82
18.02
LT debt€M
15.64
18.19
17.90
20.48
22.90
24.64
29.16
28.94
29.74
14.60
6.705
7.75%
8.80%
54
Revenue
€15.31M
0.94%
1.00×
Cost of revenue
€9.086M
0.97%
1.00×
Operating expenses
€2.858M
0.36%
0.94×
Spread over hurdle
(0.15%)