0.664
Revenue€M
0.350
0.376
0.411
0.453
0.489
0.524
0.578
0.626
0.675
0.709
0.772
8.28%
8.54%
22
2.90
Revenue growth%
12.41
13.26
12.17
12.36
10.14
10.58
12.21
14.43
15.87
20.99
21.07
12.21
12.38
75
12.17
Gross margin%
20.76
20.85
20.65
22.34
22.03
22.81
21.73
19.45
22.36
27.68
28.78
22.03
21.66
59
22.66
Operating margin%
17.60
18.78
16.90
16.16
15.79
17.00
15.89
16.99
15.23
15.84
26.88
15.89
16.94
52
11.14
Net margin%
13.91
11.79
14.11
16.41
18.74
20.78
17.94
18.23
18.17
17.64
10.58
18.23
17.17
9
35.66
P/E ratio (avg)x
16.24
16.36
15.82
16.69
18.44
19.72
20.52
24.11
27.37
15.70
8.575
20.52
17.56
74
32.87
EV/EBITx
23.79
24.16
21.96
20.04
18.16
18.24
16.89
16.82
15.29
33.54
21.08
16.89
19.14
79
15.69
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.54
0.40
0.40
0.40
2.47
12.71
24.95
0.40
0.40
43
6.21
FCF margin%
10.97
10.25
12.11
13.07
11.86
11.71
11.71
13.81
15.61
26.61
27.86
11.86
11.98
38
0.232
FCF / Net incomex
1.318
1.349
1.324
1.343
1.394
1.568
1.787
1.934
2.156
1.249
1.471
1.787
1.371
32
9.47
ROIC%
20.74
19.45
20.04
22.35
19.71
20.95
19.48
16.57
15.37
21.04
25.76
19.48
19.60
68
5.83
Return on equity%
6.58
6.03
6.49
5.90
7.74
8.56
6.37
6.35
4.10
13.67
8.49
6.37
6.36
10
5.65
Return on assets%
17.14
15.87
17.91
19.98
18.61
17.82
19.18
21.17
18.56
26.65
8.53
18.61
18.24
56
—
EPS€
—
—
—
—
—
—
—
—
—
—
—
3.14%
0.71%
—
3.13
EPS growth%
16.60
18.38
16.87
15.51
13.80
12.67
14.74
14.31
12.03
27.05
25.46
13.80
15.12
92
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
12.02%
8.82%
—
—
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
0.90%
1.09%
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
0.27%
2.16%
—
24.22
Div yield (avg)%
25.42
25.08
24.70
26.88
24.80
22.31
22.32
22.80
23.45
25.19
13.77
22.80
24.75
7
21.33
Payout ratio%
30.65
29.90
29.73
30.60
28.48
29.24
26.62
23.78
25.71
4.66
22.89
26.62
29.49
25
193.1
Shares (diluted)M
167.7
162.1
153.3
160.1
171.0
172.4
182.8
189.0
198.6
197.5
202.2
4.41%
2.09%
86
7.52
Buyback yield%
22.03
24.19
24.98
26.48
24.16
24.43
26.15
27.43
27.41
12.39
25.33
26.15
24.70
75
0.322
D/E ratiox
1.998
2.152
2.117
2.163
1.982
1.815
1.673
1.746
1.797
1.756
0.194
1.797
1.980
73
0.433
Enterprise value€M
0.885
0.911
0.991
1.039
1.223
1.343
1.544
1.691
1.823
0.089
0.755
11.91%
8.64%
7
0.168
LT debt€M
0.994
1.044
1.102
1.241
1.436
1.528
1.749
1.796
1.975
0.070
0.308
9.74%
8.50%
72
Revenue
€0.675M
8.54%
1.00×
Cost of revenue
€0.445M
8.46%
0.99×
Operating expenses
€0.171M
8.66%
1.01×
Goodwill & intangibles
14.73%
Spread over hurdle
(6.97%)