7.528
Revenue€M
11.63
12.55
13.68
14.92
16.37
17.87
19.44
21.27
23.16
25.46
8.336
9.23%
9.15%
48
3.37
Revenue growth%
13.53
13.01
11.75
9.83
7.75
9.85
11.18
9.15
7.88
8.37
22.59
9.15
9.84
52
3.13
Gross margin%
7.71
6.95
6.88
5.65
8.61
8.12
6.24
6.30
4.27
4.25
25.88
6.24
6.59
84
9.96
Operating margin%
18.82
21.35
21.23
21.03
23.39
25.75
27.91
29.39
27.40
30.37
22.97
27.91
24.57
61
24.29
Net margin%
2.10
0.99
2.09
1.33
1.39
3.98
2.80
0.40
1.49
0.40
29.42
1.49
1.44
92
33.67
P/E ratio (avg)x
9.162
9.103
8.836
9.746
11.32
11.08
11.67
10.97
10.23
11.12
20.21
11.08
10.60
39
24.50
EV/EBITx
25.92
29.63
33.81
37.17
42.80
41.96
41.52
48.33
45.44
49.96
14.79
45.44
41.74
78
3.53
FCF yield (avg)%
14.19
15.28
14.88
16.55
19.52
20.34
19.52
18.36
16.65
15.39
9.58
18.36
16.60
21
11.62
FCF margin%
32.65
33.30
35.18
37.00
36.81
35.89
37.96
40.15
38.76
37.43
18.48
37.96
36.90
22
0.218
FCF / Net incomex
0.797
0.702
0.758
0.821
0.732
0.733
0.793
0.727
0.658
0.692
1.769
0.727
0.732
48
10.71
ROIC%
22.93
20.29
18.36
20.49
22.61
20.46
18.83
18.13
17.56
18.00
26.62
18.13
19.56
47
23.81
Return on equity%
11.71
13.06
11.12
10.06
11.44
9.45
7.29
8.85
8.62
10.22
17.46
8.85
10.14
28
3.61
Return on assets%
8.89
11.74
13.44
13.97
16.79
16.61
18.35
19.69
22.64
23.80
8.55
19.69
16.70
15
0.50
EPS€
2.93
3.12
3.11
3.26
3.46
3.23
3.21
3.63
4.03
4.06
0.53
3.29%
3.14%
—
27.37
EPS growth%
17.60
17.32
14.98
16.33
19.00
17.08
14.36
12.28
13.28
14.18
6.62
14.18
15.66
19
2.20
Bookvalue per sh€
1.49
1.41
1.25
1.23
1.10
1.12
1.19
1.19
1.28
1.26
0.89
2.74%
(0.88%)
—
0.99
FCF per share€
1.16
1.04
0.97
1.06
1.16
1.04
1.01
0.96
1.05
0.99
1.50
(3.03%)
(0.58%)
—
0.32
Dividend per sh€
1.96
1.78
1.60
1.46
1.40
1.43
1.46
1.62
1.62
1.52
1.26
1.67%
(2.84%)
—
25.12
Div yield (avg)%
17.31
14.97
16.84
14.36
17.25
19.16
21.01
22.63
24.99
26.66
8.13
22.63
18.23
57
22.13
Payout ratio%
21.46
21.87
20.33
20.68
22.63
25.39
24.56
25.94
25.58
27.08
17.64
25.58
23.59
78
3.183
Shares (diluted)M
3.755
3.987
3.669
3.912
3.783
3.728
3.915
4.203
4.203
3.775
3.139
(0.04%)
0.20%
46
14.63
Buyback yield%
0.40
2.47
0.40
1.95
1.40
3.01
0.40
2.50
1.97
0.40
28.90
1.97
1.67
56
0.423
D/E ratiox
0.873
1.005
1.067
1.224
1.202
1.404
1.598
1.680
1.983
1.986
0.979
1.680
1.314
88
11.05
Enterprise value€M
3.927
4.495
5.287
6.120
6.005
6.628
7.485
8.770
9.912
10.26
9.751
11.32%
11.46%
36
20.06
LT debt€M
9.533
9.555
11.12
11.62
11.96
13.57
13.89
14.57
16.20
17.37
19.78
7.75%
6.96%
28
Revenue
€25.46M
9.15%
1.00×
Cost of revenue
€16.75M
9.21%
1.01×
Operating expenses
€5.809M
8.36%
0.93×
Goodwill & intangibles
18.10%
Spread over hurdle
(1.72%)