29.36
Revenue€M
29.24
29.62
29.31
29.66
30.57
30.48
31.06
32.14
32.05
31.93
31.27
0.87%
1.13%
69
7.18
Revenue growth%
25.92
26.55
28.18
30.80
31.21
30.70
32.28
30.21
29.78
29.01
12.52
30.21
29.99
33
4.69
Gross margin%
14.16
13.56
11.95
10.20
7.41
6.62
8.62
11.14
13.42
13.86
10.81
11.14
11.54
68
3.36
Operating margin%
24.21
23.67
24.54
23.54
24.48
25.49
27.98
27.63
29.79
28.11
8.04
27.98
25.01
68
23.18
Net margin%
16.96
16.07
13.95
16.71
19.02
20.62
23.36
23.28
22.63
24.79
22.33
23.28
19.82
7
30.23
P/E ratio (avg)x
35.80
32.57
32.13
34.42
29.94
26.88
23.36
22.83
19.51
17.37
27.96
22.83
28.41
36
37.32
EV/EBITx
27.32
29.50
30.97
30.22
29.05
33.74
33.17
36.88
42.06
47.72
36.93
36.88
32.07
18
6.34
FCF yield (avg)%
19.19
18.13
18.67
20.73
20.93
21.10
20.35
22.32
21.98
21.76
7.47
21.76
20.83
55
26.09
FCF margin%
13.91
13.68
12.77
13.90
14.30
13.49
12.24
14.32
12.72
12.04
12.84
12.72
13.58
77
1.205
FCF / Net incomex
0.423
0.439
0.472
0.537
0.604
0.605
0.696
0.644
0.668
0.765
0.168
0.668
0.604
7
24.86
ROIC%
8.79
9.14
10.45
12.80
12.66
12.92
14.50
13.54
16.25
14.76
5.37
14.50
12.86
94
10.78
Return on equity%
21.27
18.50
18.16
18.11
18.54
18.97
21.02
22.82
24.70
27.14
14.11
22.82
19.99
12
6.01
Return on assets%
3.71
1.48
0.40
0.40
1.22
3.52
6.43
9.03
6.38
8.76
12.79
6.43
3.61
73
0.97
EPS€
0.47
0.53
0.48
0.50
0.46
0.43
0.44
0.42
0.46
0.41
1.00
(2.30%)
(0.31%)
—
25.97
EPS growth%
24.22
25.01
26.37
25.22
25.58
28.13
29.78
32.18
30.55
29.42
20.70
29.78
27.25
20
0.81
Bookvalue per sh€
2.05
2.17
2.47
2.75
3.19
3.22
3.34
3.51
4.16
4.55
0.77
7.35%
9.31%
—
0.39
FCF per share€
0.15
0.14
0.15
0.14
0.12
0.13
0.13
0.12
0.13
0.12
0.60
(0.63%)
(2.61%)
—
1.58
Dividend per sh€
0.73
0.72
0.74
0.67
0.59
0.61
0.59
0.54
0.59
0.54
1.44
(1.73%)
(2.27%)
—
3.91
Div yield (avg)%
24.59
24.91
26.20
23.33
24.45
24.23
21.49
19.58
19.44
21.05
23.48
21.05
23.78
32
12.40
Payout ratio%
26.60
23.79
23.03
25.85
27.80
30.74
31.33
28.67
28.09
25.67
28.72
28.67
27.20
18
6.840
Shares (diluted)M
8.338
8.204
7.814
7.660
7.124
7.519
7.085
6.635
7.092
7.430
6.824
0.84%
(2.16%)
42
3.20
Buyback yield%
3.14
5.86
7.73
7.61
10.24
9.77
10.91
12.07
9.28
11.11
6.34
10.91
9.52
77
0.983
D/E ratiox
1.416
1.422
1.319
1.172
1.014
0.944
0.907
0.974
1.068
1.111
1.646
0.974
1.089
18
2.299
Enterprise value€M
10.02
9.108
8.674
7.980
7.631
6.927
6.916
7.523
7.592
7.599
9.084
(0.08%)
(2.91%)
89
3.339
LT debt€M
21.89
21.87
22.91
25.72
29.74
29.33
32.64
38.24
43.43
41.44
5.788
6.86%
6.29%
75
Revenue
€31.93M
1.13%
1.00×
Cost of revenue
€22.35M
1.13%
1.00×
Operating expenses
€6.479M
1.80%
1.07×
Spread over hurdle
(0.23%)