4.134
Revenue€M
3.308
3.495
3.807
4.044
4.285
4.560
4.869
5.338
5.821
6.293
4.554
7.99%
7.61%
55
25.37
Revenue growth%
3.94
1.09
0.40
0.40
0.40
0.40
2.26
2.69
3.70
4.36
18.00
2.69
1.67
25
6.09
Gross margin%
20.90
23.40
23.22
21.44
21.77
19.44
19.30
21.09
18.41
20.31
5.83
19.44
21.00
10
4.49
Operating margin%
29.22
30.25
29.88
29.57
30.18
31.24
31.08
31.51
28.91
28.50
24.91
31.08
30.03
83
28.97
Net margin%
10.09
7.47
4.59
4.67
2.94
0.41
1.51
2.06
3.20
1.17
12.29
1.51
3.07
7
22.28
P/E ratio (avg)x
8.503
8.059
8.011
7.555
7.161
6.517
7.053
6.588
6.639
6.770
15.46
6.639
7.107
53
31.81
EV/EBITx
33.32
33.37
39.60
39.40
40.62
41.78
47.11
52.43
58.61
60.72
18.16
52.43
41.20
61
15.32
FCF yield (avg)%
31.38
32.11
30.60
29.50
27.35
29.15
26.81
29.37
32.35
33.78
6.11
29.37
30.05
44
4.77
FCF margin%
18.74
17.01
17.05
17.50
14.52
14.36
11.72
13.57
14.85
17.38
17.58
14.36
15.93
18
1.175
FCF / Net incomex
0.130
0.126
0.129
0.137
0.139
0.156
0.152
0.155
0.165
0.173
1.398
0.156
0.146
25
22.67
ROIC%
14.36
12.26
14.48
13.19
14.75
12.44
15.36
15.69
14.22
13.11
24.88
14.22
14.29
33
11.39
Return on equity%
13.49
15.85
15.12
17.62
15.86
18.33
17.95
20.88
20.81
23.01
20.74
20.81
17.79
40
25.76
Return on assets%
27.28
28.47
25.80
26.37
27.73
30.06
31.44
33.19
35.58
37.12
2.80
33.19
29.27
84
0.28
EPS€
0.62
0.71
0.77
0.83
0.88
0.91
0.96
0.90
0.84
0.77
0.30
(2.54%)
3.55%
—
3.29
EPS growth%
22.75
20.06
21.24
22.73
23.78
21.86
23.77
25.63
23.63
21.65
27.62
23.63
22.74
64
0.17
Bookvalue per sh€
0.15
0.13
0.12
0.11
0.10
0.11
0.10
0.10
0.10
0.09
0.26
(1.77%)
(4.64%)
—
0.11
FCF per share€
0.28
0.30
0.36
0.42
0.45
0.45
0.49
0.55
0.65
0.70
0.18
9.05%
10.57%
—
0.46
Dividend per sh€
0.49
0.53
0.62
0.73
0.82
0.80
0.78
0.79
0.85
0.90
0.19
1.73%
6.09%
—
14.94
Div yield (avg)%
21.98
19.46
20.40
21.54
19.63
18.46
20.25
22.47
20.23
21.93
13.89
20.25
20.32
25
21.13
Payout ratio%
19.76
19.49
21.27
18.49
20.13
20.12
22.44
19.78
18.07
18.59
11.52
19.78
19.77
74
6.070
Shares (diluted)M
5.138
5.358
5.305
4.979
4.634
4.893
4.979
4.642
4.312
4.863
6.128
0.97%
(1.26%)
65
26.20
Buyback yield%
6.48
3.81
5.54
3.42
1.55
2.42
2.09
3.87
6.27
5.36
13.42
3.87
3.84
10
0.585
D/E ratiox
1.282
1.463
1.410
1.292
1.250
1.322
1.366
1.496
1.703
1.641
0.736
1.496
1.388
38
0.412
Enterprise value€M
5.600
6.369
6.282
7.503
8.830
9.070
9.928
10.11
9.884
9.896
1.355
2.31%
7.38%
38
2.376
LT debt€M
5.551
5.344
5.939
5.658
5.829
5.886
6.075
5.644
5.534
4.977
0.524
(3.11%)
(0.60%)
68
Revenue
€6.293M
7.61%
1.00×
Cost of revenue
€4.405M
7.68%
1.01×
Operating expenses
€0.878M
8.10%
1.05×
Spread over hurdle
(2.21%)