1.817
Revenue€M
2.665
2.764
2.809
2.951
3.034
3.174
3.338
3.420
3.475
3.577
1.921
3.35%
3.44%
40
10.99
Revenue growth%
12.81
14.87
13.83
13.54
12.43
14.57
12.17
13.84
15.58
18.28
22.68
14.57
13.83
9
9.26
Gross margin%
23.36
21.91
24.75
27.11
28.60
25.62
23.49
25.76
25.38
26.14
19.11
25.62
25.50
42
27.50
Operating margin%
23.76
24.08
24.32
26.09
27.86
29.16
30.27
29.84
27.59
30.58
25.40
29.84
27.72
65
5.66
Net margin%
14.42
14.45
11.49
14.05
13.09
12.76
12.44
11.34
10.25
8.54
5.07
11.34
12.60
63
7.918
P/E ratio (avg)x
29.48
32.28
27.92
28.75
26.88
26.14
26.06
25.28
25.34
27.81
14.54
26.06
27.35
77
9.444
EV/EBITx
38.74
36.38
35.36
40.48
42.14
48.53
49.71
57.00
64.15
64.65
14.24
57.00
45.33
58
13.12
FCF yield (avg)%
23.49
24.41
27.09
26.96
26.85
27.78
25.95
23.81
26.04
23.61
17.26
25.95
25.99
19
22.70
FCF margin%
30.89
33.22
32.80
32.58
31.63
33.78
34.43
34.29
34.73
36.93
6.59
34.43
33.50
77
1.235
FCF / Net incomex
1.927
2.239
2.405
2.365
2.623
2.858
2.916
3.262
3.542
3.586
0.614
3.262
2.740
50
9.90
ROIC%
4.59
5.27
5.68
8.40
6.81
6.25
3.26
5.91
8.17
8.55
19.49
6.25
6.08
78
14.88
Return on equity%
13.86
12.57
12.44
12.54
15.32
15.61
15.50
17.48
14.87
15.88
2.75
15.61
15.10
48
5.45
Return on assets%
9.82
7.22
5.00
5.87
8.18
8.54
9.42
11.65
13.95
15.27
16.57
11.65
8.98
75
0.26
EPS€
0.57
0.59
0.67
0.72
0.73
0.73
0.84
0.86
0.98
0.97
0.29
5.97%
7.22%
—
27.49
EPS growth%
14.24
16.06
16.06
14.00
12.86
11.02
10.01
11.26
13.92
12.29
29.80
11.26
13.39
29
0.27
Bookvalue per sh€
0.23
0.20
0.21
0.20
0.20
0.21
0.19
0.17
0.18
0.20
0.22
—
(1.93%)
—
0.65
FCF per share€
0.41
0.49
0.48
0.58
0.58
0.57
0.64
0.70
0.83
0.83
0.13
7.57%
9.34%
—
0.16
Dividend per sh€
0.19
0.21
0.23
0.23
0.25
0.28
0.33
0.33
0.38
0.43
0.15
11.40%
9.26%
—
26.79
Div yield (avg)%
25.89
23.33
21.44
22.69
25.52
25.63
23.92
21.03
18.21
18.88
3.82
21.03
23.01
8
2.06
Payout ratio%
21.42
22.42
23.96
22.17
20.15
21.72
23.87
23.78
24.51
25.56
23.30
23.87
23.10
9
1.988
Shares (diluted)M
2.375
2.798
3.003
3.415
3.883
3.694
4.071
4.287
4.483
4.426
2.051
2.65%
7.68%
22
24.58
Buyback yield%
10.16
8.13
5.73
3.82
6.56
6.67
6.74
6.71
9.58
6.74
14.41
6.74
6.72
14
1.004
D/E ratiox
0.980
0.964
0.852
0.885
0.929
0.916
0.845
0.788
0.851
0.880
1.268
0.851
0.882
38
0.889
Enterprise value€M
1.035
0.891
0.931
0.993
0.944
0.885
0.801
0.698
0.712
0.766
0.461
(4.09%)
(3.44%)
63
1.150
LT debt€M
1.583
1.462
1.359
1.410
1.523
1.491
1.528
1.683
1.843
1.753
2.670
2.85%
0.87%
15
Revenue
€3.577M
3.44%
1.00×
Cost of revenue
€2.060M
3.57%
1.01×
Operating expenses
€0.426M
2.60%
0.92×
Return on capital
110.27%
Spread over hurdle
103.52%