1.664
Revenue€M
11.12
12.02
12.95
14.17
15.34
16.64
18.02
19.35
21.18
22.48
1.841
7.95%
8.19%
35
2.04
Revenue growth%
1.42
0.40
2.64
2.20
0.40
0.40
2.05
3.29
1.40
0.40
26.85
1.40
1.41
10
29.42
Gross margin%
14.84
15.13
14.88
16.37
19.28
21.24
22.69
19.73
18.99
20.51
7.25
20.51
19.14
92
5.11
Operating margin%
18.77
17.25
18.74
17.05
14.06
13.17
14.01
14.64
12.16
15.00
8.26
14.01
14.82
81
6.12
Net margin%
13.65
14.79
13.19
14.99
13.06
15.43
14.15
14.63
16.29
13.96
8.21
14.63
14.39
37
19.03
P/E ratio (avg)x
33.27
33.78
35.34
34.10
36.31
36.52
42.20
43.34
45.89
51.76
6.955
43.34
36.41
92
25.83
EV/EBITx
15.81
18.44
20.04
20.75
22.51
23.31
25.59
24.97
26.16
25.57
26.55
25.57
22.91
50
16.89
FCF yield (avg)%
30.32
32.73
32.46
30.70
28.62
29.28
26.40
23.49
25.33
28.31
24.23
26.40
28.95
35
2.89
FCF margin%
19.05
18.67
18.69
21.19
19.39
17.67
16.03
15.37
17.43
19.68
29.03
17.43
18.68
19
1.378
FCF / Net incomex
0.475
0.539
0.529
0.570
0.533
0.586
0.602
0.694
0.728
0.692
0.730
0.692
0.578
80
7.18
ROIC%
20.95
22.11
22.14
22.88
24.79
23.03
20.67
21.88
19.38
20.45
7.72
20.67
22.00
20
10.95
Return on equity%
19.57
18.72
19.34
18.32
20.75
23.22
24.29
26.17
24.13
23.48
9.44
24.13
21.99
22
25.84
Return on assets%
0.40
3.08
3.29
3.33
5.47
7.81
5.56
3.53
1.90
4.18
29.22
4.18
3.43
89
0.36
EPS€
0.87
0.85
0.79
0.70
0.67
0.68
0.59
0.62
0.63
0.65
0.40
(0.49%)
(4.13%)
—
29.38
EPS growth%
17.65
20.00
17.34
16.93
18.48
17.74
19.76
19.73
21.52
21.49
24.79
19.76
19.11
51
0.19
Bookvalue per sh€
0.38
0.36
0.34
0.34
0.35
0.34
0.34
0.40
0.42
0.40
0.43
2.86%
0.18%
—
0.66
FCF per share€
0.88
0.88
0.92
0.90
0.88
0.85
0.81
0.83
0.83
0.94
0.51
1.43%
2.12%
—
0.27
Dividend per sh€
0.79
0.77
0.72
0.64
0.59
0.58
0.52
0.57
0.58
0.57
0.67
(0.67%)
(3.79%)
—
29.17
Div yield (avg)%
15.69
13.89
16.36
16.65
16.50
14.76
15.44
16.15
15.57
12.58
11.27
15.44
15.63
29
28.15
Payout ratio%
26.83
26.67
25.11
26.88
28.14
30.72
33.26
34.07
31.10
30.92
16.48
31.10
29.43
79
17.39
Shares (diluted)M
15.49
16.79
18.85
19.59
21.69
23.03
21.17
21.76
20.11
20.66
17.60
(0.96%)
3.09%
57
11.01
Buyback yield%
25.92
23.60
24.74
27.00
26.31
26.24
24.75
22.53
25.22
23.01
19.45
24.75
24.98
85
1.315
D/E ratiox
1.111
1.139
1.266
1.300
1.167
1.229
1.261
1.270
1.254
1.164
0.767
1.254
1.242
66
18.96
Enterprise value€M
13.22
14.31
13.56
14.35
15.42
16.46
17.94
18.16
18.08
20.37
3.898
5.74%
5.84%
45
14.99
LT debt€M
24.89
24.58
28.96
32.55
31.73
33.87
32.69
36.67
36.91
39.75
9.550
4.62%
6.45%
14
Revenue
€22.48M
8.19%
1.00×
Cost of revenue
€12.98M
8.18%
1.00×
Operating expenses
€4.366M
8.60%
1.04×
Goodwill & intangibles
14.17%
Return on capital
125.21%
Spread over hurdle
116.89%