0.854
Revenue€M
3.120
3.203
3.256
3.280
3.412
3.574
3.591
3.645
3.794
3.892
0.938
2.67%
2.29%
46
6.66
Revenue growth%
10.69
8.93
7.03
5.29
4.01
1.02
2.46
4.55
2.59
1.91
2.54
2.46
4.28
11
15.80
Gross margin%
14.73
16.47
15.63
16.55
15.30
18.01
17.54
16.12
17.93
19.41
18.02
17.93
16.51
40
25.66
Operating margin%
3.68
1.92
2.61
4.93
5.52
7.47
9.22
11.75
13.59
15.92
6.22
11.75
6.49
54
14.57
Net margin%
20.39
20.07
23.01
22.43
23.95
25.55
23.50
25.42
23.65
26.44
2.60
25.42
23.57
17
11.70
P/E ratio (avg)x
27.40
26.15
29.58
33.25
36.27
38.65
44.08
50.02
53.72
49.94
36.33
49.94
37.46
36
35.58
EV/EBITx
21.52
24.29
25.38
27.61
31.46
35.06
35.98
32.76
31.81
29.36
32.62
32.76
30.41
26
23.21
FCF yield (avg)%
30.24
29.54
26.95
25.40
24.28
24.15
26.98
24.05
24.00
22.91
22.61
24.05
24.84
57
21.83
FCF margin%
26.46
24.96
26.83
23.90
21.22
24.17
25.89
26.31
27.86
25.19
18.57
25.89
25.54
38
1.561
FCF / Net incomex
0.968
1.016
0.946
0.920
0.855
0.756
0.745
0.802
0.734
0.771
0.395
0.756
0.828
35
15.53
ROIC%
33.10
31.57
32.76
35.06
34.79
34.17
35.23
32.94
30.64
33.10
8.58
33.10
33.10
43
6.81
Return on equity%
25.20
22.79
19.94
21.65
22.46
20.50
21.43
23.95
26.89
29.13
11.59
23.95
22.62
59
3.39
Return on assets%
14.57
15.53
17.68
16.55
19.32
16.45
16.24
16.35
14.80
16.28
9.62
16.28
16.32
11
—
EPS€
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
7.44%
6.35%
—
11.79
EPS growth%
24.07
23.11
24.22
25.62
25.27
27.33
30.14
27.32
24.92
24.91
8.42
27.32
25.09
26
0.01
Bookvalue per sh€
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.14%
7.48%
—
—
FCF per share€
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.69%
6.13%
—
0.01
Dividend per sh€
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.74%
4.43%
—
5.30
Div yield (avg)%
20.09
22.47
21.51
18.69
21.46
23.57
23.02
25.62
27.77
27.96
16.18
25.62
22.74
65
18.75
Payout ratio%
24.44
25.05
24.23
21.86
22.10
22.81
22.19
21.05
22.61
25.46
29.17
22.61
22.71
22
150.2
Shares (diluted)M
136.0
126.9
118.4
127.6
117.1
129.4
141.8
145.4
143.2
149.3
153.2
4.97%
0.22%
81
10.64
Buyback yield%
1.42
2.98
3.54
1.88
3.53
2.08
4.22
6.43
8.37
7.48
22.13
6.43
3.53
48
0.410
D/E ratiox
1.221
1.137
1.211
1.136
0.987
0.924
0.983
1.061
0.930
0.996
1.552
0.983
1.029
40
2.558
Enterprise value€M
5.107
5.792
5.912
6.324
6.587
7.557
8.913
8.498
9.519
9.155
2.506
6.80%
5.64%
35
3.539
LT debt€M
1.457
1.535
1.608
1.698
1.524
1.543
1.578
1.498
1.483
1.424
1.168
(1.35%)
(0.12%)
5
Revenue
€3.892M
2.29%
1.00×
Cost of revenue
€2.332M
2.67%
1.04×
Operating expenses
€0.496M
1.56%
0.93×
Goodwill & intangibles
14.48%
Spread over hurdle
28.22%