0.717
Revenue€M
6.268
6.823
7.408
7.972
8.721
9.554
10.21
11.19
12.06
12.94
0.774
8.22%
8.41%
33
17.03
Revenue growth%
5.65
4.08
3.83
2.90
4.95
2.29
2.02
3.67
3.13
3.07
19.12
3.07
3.40
79
9.46
Gross margin%
20.49
18.46
19.36
21.56
21.08
23.39
24.36
23.29
24.11
22.92
15.07
23.39
22.24
95
27.32
Operating margin%
15.53
16.37
16.25
13.69
13.25
12.48
11.46
13.95
13.90
16.51
25.52
13.90
13.92
72
24.19
Net margin%
23.45
20.66
20.58
20.89
17.92
17.86
16.94
17.20
16.13
14.65
24.08
16.94
17.89
32
18.88
P/E ratio (avg)x
8.839
9.975
10.04
10.16
9.231
8.931
9.811
11.01
11.46
12.98
23.30
11.01
10.01
15
14.90
EV/EBITx
39.36
41.56
47.51
47.62
51.96
53.26
62.55
62.50
61.85
62.81
24.57
62.50
52.61
86
26.69
FCF yield (avg)%
22.80
20.81
18.25
19.84
18.56
20.87
22.05
23.91
24.06
23.87
18.71
23.87
21.46
91
27.86
FCF margin%
15.21
12.93
12.88
12.25
13.11
13.51
14.05
11.35
9.23
11.15
6.50
11.35
12.91
66
0.535
FCF / Net incomex
1.042
1.108
1.003
1.135
1.232
1.353
1.371
1.379
1.459
1.542
1.619
1.379
1.292
63
21.74
ROIC%
0.69
1.03
0.40
2.53
5.27
3.66
2.98
3.77
2.33
0.40
6.93
2.98
2.43
65
15.55
Return on equity%
12.48
10.35
7.70
9.37
7.07
9.89
9.50
9.66
8.89
9.72
25.76
9.66
9.58
14
19.55
Return on assets%
16.91
14.22
15.63
16.50
15.60
17.55
18.18
16.71
17.55
19.10
29.68
17.55
16.81
82
0.17
EPS€
0.19
0.22
0.21
0.23
0.24
0.25
0.27
0.31
0.33
0.34
0.18
7.19%
7.23%
—
3.50
EPS growth%
24.21
23.49
25.63
26.47
28.77
27.72
30.50
33.15
36.04
37.78
28.50
33.15
28.25
77
0.28
Bookvalue per sh€
0.13
0.12
0.13
0.13
0.14
0.13
0.14
0.13
0.14
0.14
0.28
(0.02%)
0.34%
—
0.13
FCF per share€
0.15
0.17
0.18
0.18
0.20
0.23
0.24
0.26
0.26
0.27
0.24
5.77%
7.05%
—
0.28
Dividend per sh€
0.25
0.23
0.23
0.22
0.23
0.24
0.22
0.21
0.22
0.24
0.17
0.80%
(0.40%)
—
20.59
Div yield (avg)%
5.06
5.89
3.94
4.48
5.26
2.55
2.58
4.33
4.84
4.02
12.66
4.02
4.41
8
16.33
Payout ratio%
17.17
19.20
18.74
18.15
20.24
21.27
21.61
24.26
26.54
24.07
7.70
24.07
20.75
67
17.30
Shares (diluted)M
17.70
16.39
14.87
16.15
14.07
13.80
12.08
13.19
14.21
13.64
16.78
(0.63%)
(2.81%)
77
17.19
Buyback yield%
16.58
16.71
19.20
20.67
19.56
19.34
20.62
19.68
20.62
17.67
29.33
19.68
19.45
52
0.552
D/E ratiox
0.382
0.426
0.443
0.494
0.482
0.499
0.521
0.558
0.559
0.616
0.763
0.558
0.497
81
9.402
Enterprise value€M
2.089
2.020
1.934
2.084
1.976
2.148
2.353
2.337
2.485
2.521
10.86
4.99%
1.96%
23
14.84
LT debt€M
11.16
11.12
11.90
11.51
11.57
13.08
13.45
15.27
15.37
17.57
9.728
8.72%
4.98%
43
Revenue
€12.94M
8.41%
1.00×
Cost of revenue
€9.061M
8.41%
1.00×
Operating expenses
€1.708M
8.28%
0.99×
Spread over hurdle
(1.65%)