4.586
Revenue€M
17.09
17.84
19.07
19.90
20.94
22.46
23.35
24.51
25.91
26.86
4.700
5.10%
4.98%
23
12.21
Revenue growth%
20.10
17.45
19.02
18.74
19.11
21.40
20.88
21.74
24.20
21.80
29.46
21.74
20.49
46
11.26
Gross margin%
26.20
27.73
26.67
27.43
27.81
25.31
25.84
23.74
23.64
24.90
4.90
24.90
26.02
68
13.76
Operating margin%
13.30
12.56
12.13
13.06
14.08
15.09
13.77
13.41
16.00
13.51
23.49
13.77
13.46
20
16.80
Net margin%
10.43
12.35
9.83
9.31
7.02
4.07
1.90
1.22
0.40
0.96
8.99
1.22
5.54
6
9.922
P/E ratio (avg)x
30.32
27.94
30.96
28.77
31.47
31.06
35.24
40.37
42.87
43.01
11.34
40.37
31.26
78
7.523
EV/EBITx
19.81
20.60
21.67
22.01
24.27
24.76
23.76
22.36
20.92
19.67
23.46
22.36
21.84
32
8.66
FCF yield (avg)%
21.48
19.16
21.43
23.79
25.98
24.99
25.80
24.46
23.46
21.77
27.20
24.46
23.62
70
22.22
FCF margin%
4.89
7.72
8.63
6.53
6.27
8.20
9.15
8.76
6.90
6.16
25.32
8.20
7.31
80
1.557
FCF / Net incomex
0.287
0.286
0.318
0.378
0.415
0.420
0.439
0.463
0.535
0.531
0.256
0.463
0.417
63
7.45
ROIC%
0.40
0.40
0.40
0.40
0.40
2.51
0.40
0.40
0.97
0.40
22.75
0.40
0.40
14
5.88
Return on equity%
28.68
30.40
32.63
30.57
28.87
30.09
32.95
31.09
30.28
30.73
12.35
30.73
30.49
35
26.03
Return on assets%
26.53
24.36
22.43
22.05
24.73
27.40
26.47
28.74
29.45
27.33
10.64
27.40
26.50
73
3.02
EPS€
1.41
1.66
1.81
2.00
1.96
2.33
2.48
2.57
3.11
3.51
3.20
12.33%
9.62%
—
3.45
EPS growth%
7.54
7.25
8.11
11.10
13.96
15.24
12.52
9.89
7.06
4.16
6.57
9.89
9.00
58
2.81
Bookvalue per sh€
2.39
2.58
2.90
2.79
2.71
2.54
2.48
2.23
2.39
2.31
2.44
(3.14%)
(0.20%)
—
3.53
FCF per share€
2.27
2.18
2.02
1.96
1.90
1.76
1.74
1.74
1.70
1.55
1.23
(3.98%)
(5.07%)
—
1.45
Dividend per sh€
1.36
1.52
1.47
1.62
1.66
1.64
1.63
1.57
1.68
1.59
1.35
(0.90%)
2.10%
—
10.54
Div yield (avg)%
17.06
14.58
14.99
17.97
17.73
18.45
21.37
24.02
23.51
22.03
8.38
22.03
18.21
94
9.20
Payout ratio%
23.29
21.96
19.09
18.79
20.73
23.27
24.55
27.29
28.53
28.20
2.08
27.29
23.28
29
2.295
Shares (diluted)M
4.960
5.310
5.193
5.207
6.153
6.215
6.896
7.574
9.058
9.311
2.373
8.64%
8.34%
9
18.53
Buyback yield%
0.96
0.40
2.91
4.73
3.30
2.11
0.83
0.40
2.51
4.78
29.96
2.11
2.31
70
1.031
D/E ratiox
2.146
2.542
3.003
3.008
3.006
3.214
3.162
3.340
3.996
4.328
1.691
3.340
3.085
83
6.738
Enterprise value€M
16.01
16.59
15.71
17.69
19.05
18.16
20.23
23.07
23.93
25.71
4.468
6.18%
5.04%
31
14.76
LT debt€M
5.605
5.064
4.716
4.469
4.794
4.213
4.255
4.014
4.037
4.281
6.734
(2.24%)
(3.32%)
75
Revenue
€26.86M
4.98%
1.00×
Cost of revenue
€18.15M
4.70%
0.97×
Operating expenses
€3.968M
5.39%
1.04×
Goodwill & intangibles
19.81%
Spread over hurdle
(1.06%)