1.574
Revenue€M
7.289
7.583
7.975
8.209
8.528
8.713
9.043
9.389
9.562
9.711
1.706
2.63%
3.43%
60
28.71
Revenue growth%
28.22
27.87
30.20
30.04
27.75
30.14
31.82
30.95
33.75
35.21
10.19
31.82
30.17
78
8.69
Gross margin%
27.25
25.60
24.43
22.45
25.31
28.09
27.32
24.69
27.54
27.00
24.29
27.32
26.30
83
17.88
Operating margin%
11.89
12.55
12.67
13.18
15.24
15.81
18.77
19.75
18.01
15.07
7.49
18.01
15.15
88
6.75
Net margin%
6.93
9.34
6.36
8.16
6.68
5.19
6.83
7.63
5.71
3.00
13.32
5.71
6.76
8
37.72
P/E ratio (avg)x
22.48
20.06
18.23
16.36
17.19
18.45
19.25
20.80
18.46
16.58
28.25
18.46
18.45
52
24.68
EV/EBITx
27.88
24.46
23.53
23.95
25.52
26.91
29.07
26.92
29.40
29.45
33.17
29.07
26.92
34
24.83
FCF yield (avg)%
6.65
7.75
10.07
9.53
10.87
13.61
11.24
8.66
8.69
11.20
26.69
11.20
9.80
51
5.05
FCF margin%
23.94
23.58
22.34
20.71
19.79
17.93
18.37
20.53
19.45
17.00
23.21
18.37
20.16
81
0.933
FCF / Net incomex
1.176
1.143
1.189
1.059
1.109
1.047
1.094
1.223
1.335
1.280
1.360
1.223
1.159
20
17.75
ROIC%
16.48
17.01
17.31
16.20
17.31
17.45
20.14
17.80
16.37
13.47
12.05
17.45
17.16
76
21.88
Return on equity%
23.79
25.68
22.78
21.80
23.41
22.98
20.00
20.42
22.29
21.68
6.87
21.68
22.53
60
8.91
Return on assets%
6.04
7.62
8.89
8.26
9.54
8.92
7.37
7.58
7.41
7.59
22.41
7.58
7.61
81
0.15
EPS€
0.18
0.16
0.16
0.18
0.19
0.19
0.18
0.20
0.21
0.20
0.16
1.59%
0.91%
—
5.40
EPS growth%
32.21
34.89
35.74
33.91
35.24
37.10
36.60
39.40
39.39
41.45
5.75
39.39
36.17
56
0.10
Bookvalue per sh€
0.23
0.26
0.27
0.30
0.32
0.32
0.33
0.39
0.40
0.41
0.20
5.46%
7.52%
—
0.12
FCF per share€
0.12
0.14
0.15
0.17
0.17
0.20
0.24
0.25
0.25
0.29
0.22
12.14%
10.44%
—
0.12
Dividend per sh€
0.39
0.42
0.46
0.54
0.65
0.76
0.86
0.96
1.05
1.02
0.18
9.42%
11.78%
—
4.14
Div yield (avg)%
29.57
31.12
31.78
32.47
34.89
34.89
32.83
34.53
36.02
37.65
12.44
34.89
33.68
36
28.11
Payout ratio%
23.55
20.83
20.68
22.46
23.69
26.58
24.82
24.70
22.53
21.35
14.29
24.70
23.04
75
14.70
Shares (diluted)M
21.47
21.64
23.79
26.81
32.23
33.15
32.40
31.97
31.95
32.88
14.15
0.40%
5.94%
26
9.56
Buyback yield%
25.64
28.12
29.88
27.71
29.26
28.46
31.24
29.98
31.23
30.55
5.36
30.55
29.57
87
0.488
D/E ratiox
0.167
0.169
0.190
0.224
0.246
0.243
0.244
0.275
0.299
0.307
0.193
0.275
0.243
69
5.381
Enterprise value€M
8.139
9.487
10.66
12.36
13.44
15.05
16.24
15.11
14.18
15.35
3.426
2.69%
5.83%
49
5.562
LT debt€M
7.164
7.230
7.988
7.814
8.663
8.331
7.858
7.679
8.482
8.204
8.382
(1.08%)
2.54%
26
Revenue
€9.711M
3.43%
1.00×
Cost of revenue
€4.794M
3.53%
1.01×
Operating expenses
€2.456M
3.53%
1.01×
Goodwill & intangibles
13.90%
Spread over hurdle
60.33%