5.427
Revenue€M
4.461
4.742
5.001
5.093
5.366
5.627
5.801
5.913
6.258
6.388
5.804
3.55%
4.27%
24
20.86
Revenue growth%
12.84
15.55
16.16
16.93
15.51
16.53
18.92
16.77
18.25
15.44
24.70
16.77
16.34
11
28.18
Gross margin%
14.86
14.62
14.76
17.49
20.14
18.71
17.51
16.20
18.48
20.73
21.11
18.48
17.50
90
10.94
Operating margin%
4.62
2.81
0.40
0.40
0.40
0.40
0.40
0.40
2.89
5.36
11.76
0.40
0.40
14
21.68
Net margin%
11.82
13.49
16.21
14.23
12.81
12.24
12.19
12.11
13.98
13.14
10.60
12.24
12.97
72
11.76
P/E ratio (avg)x
40.74
38.75
44.61
42.86
46.58
47.91
51.65
60.60
57.91
63.34
37.93
57.91
47.24
10
22.05
EV/EBITx
19.53
21.08
21.61
24.17
23.12
26.00
28.93
31.16
30.50
31.59
36.29
30.50
25.08
70
19.05
FCF yield (avg)%
24.53
22.15
23.79
26.41
24.54
22.90
22.53
22.27
21.86
23.01
6.00
22.53
22.95
10
25.24
FCF margin%
23.38
24.09
22.24
25.23
27.37
25.92
27.45
28.59
26.17
23.21
26.65
26.17
25.57
90
0.344
FCF / Net incomex
1.230
1.281
1.376
1.381
1.362
1.444
1.513
1.460
1.568
1.817
0.844
1.513
1.413
14
3.25
ROIC%
22.65
23.86
23.59
23.71
22.79
20.25
18.62
20.21
21.74
23.86
4.31
20.25
22.72
28
9.02
Return on equity%
9.53
10.28
13.16
13.90
15.70
12.99
13.33
11.81
12.25
14.97
8.24
12.99
13.07
91
29.96
Return on assets%
32.66
30.40
29.74
28.42
30.08
28.09
27.52
30.51
30.71
28.39
15.21
28.39
29.91
49
0.43
EPS€
0.53
0.52
0.58
0.54
0.52
0.58
0.62
0.57
0.51
0.53
0.47
0.09%
(0.56%)
—
5.35
EPS growth%
6.66
7.92
9.78
6.85
7.51
6.71
6.00
3.71
3.60
6.35
14.00
6.00
6.69
49
0.13
Bookvalue per sh€
0.37
0.39
0.40
0.39
0.36
0.37
0.32
0.33
0.33
0.31
0.50
(2.63%)
(2.97%)
—
0.19
FCF per share€
1.04
0.97
0.90
0.89
0.97
1.04
1.14
1.22
1.29
1.28
0.22
5.59%
1.38%
—
0.48
Dividend per sh€
0.58
0.57
0.57
0.60
0.54
0.51
0.46
0.42
0.38
0.39
0.44
(6.04%)
(5.30%)
—
22.48
Div yield (avg)%
16.43
14.98
16.44
17.79
17.43
16.41
19.33
17.66
17.06
17.72
29.31
17.66
17.24
55
17.33
Payout ratio%
7.56
9.24
8.50
9.73
9.55
6.79
7.68
6.19
8.95
7.13
24.46
7.13
8.09
75
6.335
Shares (diluted)M
6.752
6.149
6.281
6.140
6.826
6.090
6.329
6.758
6.844
6.264
6.023
(1.71%)
(1.81%)
76
10.66
Buyback yield%
19.74
19.70
18.96
18.08
16.85
17.94
20.66
18.19
16.95
15.64
10.99
17.94
18.13
86
0.117
D/E ratiox
2.960
3.445
3.649
3.808
4.349
4.723
5.589
6.074
6.233
6.597
0.867
6.074
4.536
37
0.461
Enterprise value€M
3.888
4.107
4.604
4.667
5.193
5.777
5.905
6.771
7.247
7.894
3.401
8.73%
7.72%
62
3.232
LT debt€M
1.575
1.567
1.721
1.948
1.852
1.857
2.038
2.045
2.148
2.293
3.049
4.37%
3.50%
60
Revenue
€6.388M
4.27%
1.00×
Cost of revenue
€4.200M
4.30%
1.00×
Operating expenses
€0.960M
3.44%
0.92×
Return on capital
158.61%
Spread over hurdle
151.67%