5.512
Revenue€M
6.718
6.690
6.663
6.620
6.812
7.007
7.245
7.457
7.552
5.958
6.158
2.67%
1.01%
57
18.88
Revenue growth%
28.27
29.52
27.75
27.03
26.95
26.49
24.04
25.46
27.04
5.68
24.20
26.49
26.99
84
4.82
Gross margin%
31.06
31.24
33.87
36.79
35.65
35.71
35.60
35.49
35.65
18.13
12.66
35.65
35.54
18
3.17
Operating margin%
0.40
0.40
2.22
0.40
0.40
0.40
0.40
0.67
2.72
25.16
11.07
0.40
0.40
19
11.73
Net margin%
0.89
0.40
1.89
3.46
4.04
1.54
0.40
0.40
1.23
13.08
28.97
1.23
1.06
28
37.65
P/E ratio (avg)x
7.455
7.209
7.669
7.573
7.870
8.396
7.915
7.154
6.301
10.90
23.14
7.870
7.621
71
7.130
EV/EBITx
19.41
20.87
22.16
24.63
25.99
28.22
28.93
26.84
27.83
20.39
33.26
27.83
25.31
29
12.47
FCF yield (avg)%
4.28
7.13
7.75
6.04
5.74
6.23
8.05
7.20
5.57
22.07
15.79
6.23
6.19
52
13.92
FCF margin%
21.77
23.41
25.89
28.79
30.18
31.76
31.98
33.75
32.01
7.00
27.60
31.98
29.49
94
0.559
FCF / Net incomex
1.091
1.140
1.019
1.059
1.001
1.036
0.997
0.883
0.981
0.205
0.191
0.997
1.010
52
2.21
ROIC%
21.50
20.65
23.15
24.22
25.88
26.99
26.11
26.32
25.83
24.89
15.61
26.11
25.03
81
9.37
Return on equity%
6.43
7.23
4.78
6.76
7.79
5.53
7.20
9.06
7.13
6.50
8.47
7.20
6.94
31
10.43
Return on assets%
33.03
34.81
32.98
34.36
36.13
33.87
35.91
37.74
36.29
16.91
28.15
36.13
34.58
87
0.22
EPS€
0.92
1.06
1.07
1.04
1.12
1.28
1.36
1.38
1.38
0.23
0.26
5.77%
6.86%
—
23.78
EPS growth%
14.30
13.16
13.21
11.17
13.19
15.38
12.63
14.40
13.72
27.11
6.90
13.72
13.20
6
0.33
Bookvalue per sh€
0.24
0.24
0.24
0.21
0.20
0.20
0.20
0.18
0.18
0.50
0.23
(2.74%)
(4.20%)
—
0.19
FCF per share€
0.26
0.23
0.22
0.23
0.21
0.24
0.26
0.26
0.24
0.44
0.55
0.96%
0.52%
—
0.46
Dividend per sh€
0.39
0.45
0.45
0.48
0.46
0.47
0.55
0.54
0.62
0.13
0.53
5.15%
6.41%
—
27.55
Div yield (avg)%
24.05
24.57
22.42
22.75
23.95
21.58
24.50
21.61
24.46
19.16
18.17
23.95
24.00
19
12.64
Payout ratio%
0.84
2.00
2.94
5.04
7.12
5.06
5.38
5.06
2.73
7.05
8.80
5.06
3.99
89
9.103
Shares (diluted)M
13.42
12.71
12.28
13.60
15.56
15.50
18.30
20.93
24.77
9.198
9.474
12.75%
8.43%
54
5.80
Buyback yield%
10.15
11.88
11.52
12.85
10.33
11.42
11.65
12.78
13.93
6.02
27.27
11.65
11.58
33
0.515
D/E ratiox
1.491
1.359
1.405
1.365
1.498
1.516
1.396
1.516
1.676
0.386
1.312
1.516
1.488
71
0.633
Enterprise value€M
1.061
1.059
1.117
1.111
1.167
1.324
1.264
1.312
1.211
3.273
4.056
1.74%
1.71%
28
3.561
LT debt€M
0.791
0.763
0.831
0.895
0.869
0.899
0.832
0.785
0.802
4.396
1.656
(2.17%)
0.92%
61
Revenue
€7.552M
1.01%
1.00×
Cost of revenue
€3.302M
0.96%
0.99×
Operating expenses
€1.900M
1.28%
1.03×
Cash and investments
13.88%
Return on capital
122.83%
Spread over hurdle
115.76%