0.731
Revenue€M
1.166
1.188
1.197
1.237
1.265
1.270
1.263
1.267
1.272
1.301
0.771
0.56%
1.20%
31
25.31
Revenue growth%
3.25
1.22
0.82
0.40
0.40
1.12
0.40
0.40
0.40
0.40
12.98
0.40
0.40
59
18.47
Gross margin%
17.69
17.91
20.28
18.29
19.24
17.11
15.16
17.00
15.91
14.33
2.77
15.91
17.40
78
15.33
Operating margin%
34.38
31.47
31.30
28.55
27.94
28.43
28.98
27.89
25.96
23.34
4.49
27.89
28.49
52
5.04
Net margin%
7.00
6.28
5.52
5.78
4.91
7.84
7.79
7.34
9.31
11.77
22.87
7.84
7.17
77
28.89
P/E ratio (avg)x
29.55
30.46
32.91
34.65
38.92
42.82
46.82
52.48
53.91
56.17
11.26
52.48
40.87
27
21.17
EV/EBITx
33.22
37.29
39.27
45.93
53.13
61.99
67.25
72.40
82.23
80.96
30.68
72.40
57.56
65
28.52
FCF yield (avg)%
10.88
13.78
12.90
10.21
12.08
12.73
12.58
11.68
13.62
14.02
7.64
12.73
12.65
71
24.09
FCF margin%
22.06
24.37
22.20
19.49
21.65
23.19
24.06
23.03
24.30
24.51
8.52
24.06
23.11
59
0.877
FCF / Net incomex
1.580
1.693
1.718
1.722
1.876
1.810
1.668
1.890
1.702
1.550
0.532
1.702
1.710
60
11.91
ROIC%
21.24
19.93
22.63
23.23
25.52
23.95
26.70
26.07
23.73
24.47
25.79
24.47
23.84
72
6.49
Return on equity%
28.21
25.31
27.20
29.48
30.20
32.55
29.84
27.38
27.29
29.01
10.96
29.01
28.61
85
2.66
Return on assets%
26.74
28.29
27.55
25.72
23.59
25.79
24.56
22.73
19.90
19.68
11.51
22.73
25.14
40
0.12
EPS€
0.19
0.20
0.22
0.26
0.27
0.29
0.33
0.33
0.39
0.41
0.13
8.81%
8.97%
—
5.88
EPS growth%
24.32
23.69
26.35
28.69
27.45
24.55
22.95
24.03
22.42
19.94
17.17
22.95
24.18
59
0.17
Bookvalue per sh€
0.22
0.24
0.26
0.24
0.23
0.25
0.28
0.27
0.28
0.31
0.15
6.03%
3.08%
—
0.14
FCF per share€
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.11
0.10
0.10
0.13
2.31%
2.39%
—
0.11
Dividend per sh€
0.12
0.11
0.10
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.15
(7.85%)
(5.40%)
—
7.58
Div yield (avg)%
19.29
22.07
19.50
21.03
20.28
21.69
21.61
22.46
22.15
22.63
21.18
22.15
21.65
45
24.24
Payout ratio%
16.25
16.51
17.79
15.94
14.48
12.92
15.64
18.54
19.11
18.30
27.23
18.30
16.38
25
5.247
Shares (diluted)M
6.033
6.853
7.535
7.147
8.112
7.744
7.957
8.223
8.774
8.954
5.047
1.99%
4.73%
63
12.64
Buyback yield%
14.38
14.15
11.63
13.66
14.05
11.70
11.09
11.25
8.77
11.00
6.08
11.09
11.67
72
1.040
D/E ratiox
0.841
0.912
0.978
0.878
0.891
0.965
0.947
0.972
0.910
0.864
1.507
0.947
0.911
82
0.701
Enterprise value€M
0.756
0.702
0.606
0.611
0.527
0.498
0.483
0.480
0.448
0.428
1.458
(4.07%)
(5.23%)
12
0.800
LT debt€M
0.217
0.219
0.235
0.244
0.286
0.317
0.355
0.420
0.483
0.546
0.821
13.78%
11.24%
90
Revenue
€1.301M
1.20%
1.00×
Cost of revenue
€0.655M
1.02%
0.98×
Operating expenses
€0.192M
1.09%
0.99×
Goodwill & intangibles
16.82%
Spread over hurdle
23.91%