14.80
Revenue€M
14.89
15.75
16.58
17.35
17.85
18.50
18.98
20.05
20.88
21.39
16.52
3.69%
4.10%
43
29.96
Revenue growth%
15.12
15.66
16.60
14.90
12.88
10.39
7.98
6.53
5.00
3.21
15.00
6.53
11.64
67
19.51
Gross margin%
6.88
9.71
7.02
7.63
7.11
6.27
5.96
5.16
3.32
0.68
23.05
5.16
6.57
54
20.48
Operating margin%
12.01
10.16
12.57
15.44
12.70
11.12
8.51
6.83
8.98
9.56
19.54
8.98
10.64
9
3.49
Net margin%
27.11
29.42
31.72
32.12
29.22
29.80
29.68
26.90
27.29
29.76
25.56
29.68
29.55
68
11.22
P/E ratio (avg)x
36.69
34.85
35.77
35.16
34.91
33.44
31.13
32.49
33.42
31.91
13.59
32.49
34.15
13
26.94
EV/EBITx
33.68
38.06
43.65
43.85
51.87
51.93
58.18
58.83
62.66
65.49
21.63
58.83
51.90
67
18.05
FCF yield (avg)%
17.41
19.41
17.50
17.56
14.97
16.92
14.21
12.22
13.00
13.37
2.23
13.37
15.94
22
21.28
FCF margin%
12.35
12.32
13.46
11.22
8.63
7.27
8.31
8.24
9.94
11.33
11.14
8.31
10.58
82
0.207
FCF / Net incomex
0.608
0.628
0.638
0.666
0.709
0.782
0.886
0.823
0.805
0.777
0.566
0.805
0.743
62
7.51
ROIC%
14.53
12.63
14.90
17.83
20.62
18.02
17.58
17.91
15.45
12.75
15.20
17.58
16.51
41
7.00
Return on equity%
7.31
5.54
6.39
5.62
7.71
7.68
8.68
6.46
8.64
5.91
19.81
7.68
6.88
68
3.74
Return on assets%
17.28
19.78
20.91
18.36
17.96
16.69
13.99
14.08
14.37
11.99
6.42
14.08
16.98
16
1.40
EPS€
0.53
0.53
0.56
0.57
0.65
0.76
0.80
0.91
0.98
0.92
1.44
7.28%
6.13%
—
13.19
EPS growth%
9.50
7.37
4.70
3.31
5.62
7.02
4.27
4.69
7.66
7.88
24.78
7.02
6.32
13
0.74
Bookvalue per sh€
1.17
1.22
1.20
1.36
1.35
1.28
1.38
1.51
1.68
1.75
1.51
5.34%
3.63%
—
1.33
FCF per share€
0.37
0.31
0.33
0.31
0.33
0.35
0.35
0.37
0.39
0.33
1.22
0.04%
(0.52%)
—
1.61
Dividend per sh€
2.20
2.40
2.19
2.01
1.99
1.92
1.80
1.64
1.54
1.62
0.43
(4.08%)
(2.16%)
—
11.68
Div yield (avg)%
26.05
24.65
27.02
26.93
28.33
30.60
27.98
26.02
24.71
25.52
29.34
26.02
26.49
58
4.04
Payout ratio%
27.35
24.88
25.60
22.68
21.17
21.73
19.38
21.92
23.86
21.18
22.55
21.73
22.30
77
6.460
Shares (diluted)M
7.182
8.653
9.410
9.528
11.38
12.02
14.24
15.59
15.45
16.08
6.376
7.15%
8.34%
52
16.68
Buyback yield%
23.62
21.39
21.69
20.98
22.11
20.98
18.78
20.98
20.47
20.63
4.99
20.63
20.98
16
0.551
D/E ratiox
0.304
0.322
0.333
0.299
0.281
0.284
0.305
0.332
0.300
0.309
0.377
0.305
0.305
20
6.971
Enterprise value€M
27.90
26.31
26.98
29.67
29.59
28.36
27.71
26.03
26.85
30.33
9.439
0.50%
1.91%
44
7.234
LT debt€M
21.52
23.83
24.81
23.10
26.47
28.60
32.08
33.59
35.20
36.37
14.56
6.56%
6.80%
63
Revenue
€21.39M
4.10%
1.00×
Cost of revenue
€14.97M
4.10%
1.00×
Operating expenses
€2.338M
4.19%
1.01×
Spread over hurdle
10.30%