7.450
Revenue€M
16.14
16.92
17.11
17.24
17.61
18.24
18.53
18.90
19.41
19.54
8.099
2.10%
1.97%
85
18.20
Revenue growth%
6.27
4.37
2.97
1.11
2.28
0.40
0.43
2.99
4.42
5.75
28.78
2.99
2.98
88
11.61
Gross margin%
16.22
15.88
15.36
14.16
16.35
13.94
12.29
11.29
13.02
10.70
17.14
12.29
14.05
51
3.63
Operating margin%
6.26
3.77
6.13
7.34
7.63
7.77
9.99
12.84
9.87
9.48
10.64
9.87
7.70
53
9.44
Net margin%
3.87
5.73
4.41
2.94
0.40
3.26
2.40
0.40
1.74
0.40
25.45
1.74
2.67
21
24.56
P/E ratio (avg)x
12.66
12.36
12.55
12.97
13.13
14.07
15.50
16.91
16.30
17.74
22.26
16.30
13.60
69
36.85
EV/EBITx
42.89
40.98
41.93
47.99
45.37
46.29
51.48
59.85
60.15
63.08
36.30
59.85
47.14
8
8.41
FCF yield (avg)%
19.29
18.24
19.04
17.65
16.97
18.96
18.42
16.97
17.31
17.49
15.25
17.49
17.95
73
12.47
FCF margin%
22.42
24.91
24.56
26.12
25.89
23.93
24.24
25.47
23.86
22.43
13.16
23.93
24.40
16
0.981
FCF / Net incomex
1.661
1.710
1.529
1.603
1.561
1.611
1.453
1.392
1.265
1.147
1.175
1.392
1.545
54
14.69
ROIC%
8.92
10.39
11.97
12.06
10.80
9.18
6.96
5.74
7.99
9.01
29.55
7.99
9.10
45
5.60
Return on equity%
10.59
9.07
11.27
11.24
10.67
9.71
11.70
13.73
14.24
13.02
6.63
13.02
11.25
65
9.20
Return on assets%
12.52
14.97
15.12
13.05
14.47
12.28
14.10
12.40
11.35
13.49
16.83
12.40
13.27
55
0.35
EPS€
0.22
0.21
0.21
0.23
0.25
0.24
0.25
0.25
0.23
0.24
0.37
(0.71%)
1.48%
—
22.41
EPS growth%
24.40
25.40
27.35
26.01
23.09
25.18
24.91
22.79
22.84
24.50
2.34
24.50
24.70
81
0.29
Bookvalue per sh€
0.56
0.58
0.63
0.62
0.74
0.76
0.78
0.85
1.00
1.06
0.18
7.55%
7.96%
—
0.23
FCF per share€
0.23
0.24
0.28
0.29
0.28
0.28
0.30
0.30
0.29
0.30
0.12
1.74%
3.32%
—
0.20
Dividend per sh€
0.30
0.28
0.31
0.32
0.34
0.36
0.37
0.35
0.36
0.37
0.39
2.19%
3.64%
—
8.77
Div yield (avg)%
25.53
27.25
27.26
27.06
29.69
30.72
33.61
36.28
34.10
32.30
25.51
33.61
30.20
87
19.56
Payout ratio%
29.28
26.83
27.35
26.36
24.01
26.43
25.42
28.09
25.26
27.53
15.25
26.43
26.63
22
27.63
Shares (diluted)M
23.91
25.97
23.86
26.53
29.45
32.64
35.31
35.75
31.67
27.97
26.94
(1.02%)
1.09%
81
27.71
Buyback yield%
21.60
19.42
16.75
18.82
20.77
22.86
24.11
26.70
27.20
26.12
27.49
26.12
22.23
88
1.707
D/E ratiox
1.668
1.698
1.636
1.620
1.710
1.993
1.969
1.987
2.241
2.189
1.695
1.993
1.839
83
15.54
Enterprise value€M
8.601
7.821
7.103
7.680
8.099
8.630
8.998
8.273
7.688
7.679
5.605
(1.06%)
(1.11%)
35
20.15
LT debt€M
13.65
14.69
16.26
16.56
16.75
16.91
15.74
15.48
15.41
17.85
10.33
1.28%
2.59%
85
Revenue
€19.54M
1.97%
1.00×
Cost of revenue
€11.63M
1.85%
0.99×
Operating expenses
€3.111M
3.01%
1.11×
Spread over hurdle
23.80%