7.552
Revenue€M
6.771
7.094
7.478
8.001
8.353
8.951
9.334
9.702
10.14
7.876
9.045
4.85%
5.03%
61
6.40
Revenue growth%
13.60
11.56
14.12
14.46
16.54
16.34
19.20
16.82
15.56
9.44
3.95
16.54
15.17
28
29.14
Gross margin%
29.05
27.97
25.23
24.42
23.76
22.61
20.70
18.76
21.70
3.91
25.17
21.70
24.09
79
20.69
Operating margin%
27.03
24.83
24.84
27.06
26.10
25.28
25.27
23.46
23.36
22.54
16.50
25.27
25.27
90
26.42
Net margin%
17.08
15.10
16.94
16.94
16.22
13.89
13.13
15.23
13.33
17.71
5.66
13.89
15.73
84
35.25
P/E ratio (avg)x
33.41
37.19
38.12
37.17
40.76
44.27
42.39
38.24
34.83
33.50
21.35
40.76
37.66
63
20.91
EV/EBITx
50.75
53.97
60.89
63.21
64.53
66.19
65.77
77.88
93.65
14.03
11.49
66.19
63.87
67
20.93
FCF yield (avg)%
24.57
25.21
27.30
25.57
28.34
28.16
28.48
25.91
26.93
16.79
26.75
28.16
26.42
57
3.41
FCF margin%
9.99
7.07
8.14
9.13
7.96
7.13
6.70
4.30
2.26
9.20
3.37
6.70
7.54
13
1.715
FCF / Net incomex
1.047
1.094
1.078
1.187
1.049
0.969
0.886
0.803
0.873
1.399
1.617
0.886
1.048
57
11.53
ROIC%
8.50
9.07
9.10
8.25
6.62
5.67
4.29
6.37
6.15
17.83
26.56
6.15
7.44
30
18.06
Return on equity%
5.92
7.43
9.82
9.66
10.83
11.88
9.57
11.47
9.41
12.62
25.46
10.83
9.62
77
14.24
Return on assets%
0.81
0.40
0.40
2.02
0.40
3.02
3.08
2.44
0.93
18.55
19.79
2.44
1.41
42
0.56
EPS€
1.08
1.22
1.23
1.21
1.20
1.19
1.28
1.21
1.23
0.60
0.70
0.24%
3.87%
—
18.92
EPS growth%
15.71
16.56
16.74
18.76
19.63
22.31
21.22
22.38
20.39
18.78
29.59
21.22
19.19
8
0.38
Bookvalue per sh€
0.21
0.21
0.22
0.26
0.29
0.28
0.32
0.36
0.34
0.46
0.70
5.78%
4.97%
—
0.43
FCF per share€
0.63
0.68
0.71
0.64
0.64
0.56
0.56
0.52
0.47
0.22
0.17
(6.11%)
(3.22%)
—
0.15
Dividend per sh€
0.57
0.67
0.77
0.79
0.94
1.11
1.20
1.22
1.23
0.62
0.80
9.26%
10.47%
—
26.78
Div yield (avg)%
25.73
27.76
27.62
25.14
23.82
21.22
21.89
20.71
23.32
12.35
13.66
21.89
24.48
87
10.06
Payout ratio%
10.47
10.61
8.37
8.87
11.44
9.82
12.75
12.66
12.99
3.94
14.55
12.66
10.54
15
4.992
Shares (diluted)M
7.813
7.334
6.920
6.315
6.474
6.123
5.828
6.296
6.652
5.070
4.991
1.04%
(0.36%)
9
20.92
Buyback yield%
10.40
7.98
9.15
10.34
12.21
10.30
11.60
13.25
11.67
17.15
10.95
11.67
11.00
49
0.822
D/E ratiox
0.655
0.766
0.917
0.891
0.898
1.020
1.154
1.346
1.454
1.595
0.202
1.154
0.907
61
5.746
Enterprise value€M
12.23
12.23
10.88
12.08
13.32
14.27
13.01
13.55
12.44
10.88
0.999
0.59%
1.10%
94
10.37
LT debt€M
3.183
3.109
3.367
3.566
3.280
3.107
3.032
3.282
3.247
12.37
2.902
(1.86%)
0.52%
92
Revenue
€10.14M
5.03%
1.00×
Cost of revenue
€6.802M
5.06%
1.00×
Operating expenses
€2.365M
5.16%
1.01×
Spread over hurdle
(0.92%)