5.616
Revenue€M
5.800
6.070
6.226
6.516
6.739
6.979
7.178
7.401
7.840
5.905
6.606
3.77%
3.81%
67
26.05
Revenue growth%
9.22
11.12
8.78
10.09
11.69
12.96
12.19
11.66
14.59
22.28
24.45
12.19
11.39
55
15.10
Gross margin%
23.79
22.95
24.06
23.77
24.79
27.09
27.27
29.63
30.22
23.67
2.20
27.27
24.72
81
23.13
Operating margin%
12.17
10.71
13.37
14.30
13.39
11.37
8.98
9.13
7.32
26.89
12.04
9.13
11.04
33
10.47
Net margin%
7.52
5.62
7.80
7.11
9.87
9.23
11.06
8.33
7.00
6.70
14.21
9.23
7.66
15
22.04
P/E ratio (avg)x
48.89
55.54
59.81
68.20
67.53
64.48
63.56
58.12
56.97
36.05
37.02
63.56
58.97
33
22.31
EV/EBITx
16.91
18.38
17.69
16.62
17.64
16.54
16.92
15.26
15.07
25.38
21.85
16.54
16.76
93
17.14
FCF yield (avg)%
17.28
17.56
18.53
20.72
22.21
20.33
21.71
18.74
17.34
28.53
23.31
20.33
18.64
54
26.02
FCF margin%
27.77
26.94
29.64
31.73
29.48
29.40
27.23
27.13
24.64
7.27
20.97
27.23
27.50
41
0.124
FCF / Net incomex
0.609
0.639
0.720
0.764
0.751
0.838
0.862
1.022
1.075
0.216
1.167
0.862
0.758
21
23.21
ROIC%
22.20
20.47
23.14
25.60
26.24
24.37
21.71
19.45
21.47
15.98
19.60
21.71
21.96
40
2.47
Return on equity%
7.96
10.33
8.71
5.94
4.63
4.50
2.39
0.40
2.22
15.54
14.08
2.39
5.29
85
10.26
Return on assets%
19.03
16.07
18.26
17.93
15.70
14.66
16.34
15.62
15.29
16.86
6.97
15.62
16.21
80
1.13
EPS€
0.55
0.49
0.45
0.49
0.43
0.46
0.44
0.48
0.48
1.21
1.41
(0.47%)
(0.56%)
—
18.25
EPS growth%
22.05
23.51
23.26
22.91
25.19
25.99
23.11
23.99
26.12
24.38
3.54
25.19
23.61
56
1.04
Bookvalue per sh€
1.37
1.38
1.54
1.78
1.70
1.71
1.77
1.97
2.10
2.10
0.94
3.42%
7.14%
—
1.76
FCF per share€
1.55
1.59
1.49
1.45
1.64
1.55
1.75
1.79
1.85
1.20
1.10
4.89%
3.85%
—
1.96
Dividend per sh€
0.42
0.45
0.49
0.51
0.48
0.53
0.58
0.56
0.57
1.40
1.22
2.29%
2.57%
—
27.44
Div yield (avg)%
1.43
0.82
0.40
0.40
2.89
5.33
6.55
9.16
8.65
20.56
2.44
6.55
3.28
77
26.53
Payout ratio%
10.15
11.86
11.71
13.97
12.92
10.19
8.94
10.32
11.39
7.00
22.39
10.32
11.55
11
1.466
Shares (diluted)M
2.988
2.984
3.102
3.675
4.151
4.042
4.090
3.986
4.223
1.451
1.511
2.82%
6.45%
58
9.70
Buyback yield%
14.53
16.62
17.80
16.32
16.33
16.34
14.25
14.45
14.88
24.16
19.89
14.88
15.60
61
0.912
D/E ratiox
0.680
0.688
0.736
0.760
0.831
0.903
0.949
0.883
1.010
0.388
1.764
0.903
0.795
87
4.715
Enterprise value€M
5.666
6.624
6.738
6.926
7.481
8.786
8.744
9.881
9.953
4.164
2.155
7.52%
7.79%
70
3.798
LT debt€M
5.870
6.102
5.769
5.843
5.398
5.659
5.052
4.557
4.767
5.580
0.476
(3.99%)
(1.83%)
27
Revenue
€7.840M
3.81%
1.00×
Cost of revenue
€4.978M
3.69%
0.99×
Operating expenses
€1.186M
3.87%
1.01×
Return on capital
106.59%
Spread over hurdle
100.42%