1.173
Revenue€M
5.070
5.093
5.204
5.375
5.641
5.831
6.107
6.361
6.493
6.761
1.276
3.69%
3.13%
75
6.11
Revenue growth%
5.13
2.67
3.69
1.84
0.40
0.40
0.40
0.40
2.14
0.40
23.36
0.40
1.12
82
13.39
Gross margin%
20.85
20.68
21.42
22.33
20.43
20.88
21.38
21.30
22.09
24.75
20.37
21.38
21.34
79
12.69
Operating margin%
13.01
14.39
14.61
14.64
12.23
14.09
11.21
8.45
5.73
5.67
5.73
8.45
12.62
67
18.90
Net margin%
18.45
15.94
18.67
16.31
14.98
17.09
15.45
14.14
12.10
14.54
28.32
14.54
15.69
48
18.04
P/E ratio (avg)x
18.53
17.28
17.89
17.16
16.53
16.94
18.40
16.89
16.50
15.47
23.37
16.89
17.05
35
18.56
EV/EBITx
13.65
14.02
15.86
14.23
13.20
14.41
14.88
13.85
15.10
16.70
15.97
14.88
14.32
37
5.97
FCF yield (avg)%
13.45
15.94
16.48
17.60
17.31
17.27
17.50
19.65
17.17
16.90
27.45
17.27
17.22
74
9.74
FCF margin%
2.25
0.83
3.72
3.10
4.48
4.49
2.66
0.77
2.87
4.37
24.46
2.87
2.98
72
1.490
FCF / Net incomex
1.763
1.930
2.174
2.146
2.377
2.322
2.123
2.011
2.141
2.430
1.411
2.141
2.144
14
15.06
ROIC%
16.79
18.20
17.68
15.51
17.04
14.04
16.94
16.80
14.90
17.09
5.51
16.80
16.87
23
12.99
Return on equity%
10.96
8.86
6.28
7.63
6.97
6.94
8.45
9.16
11.49
11.81
20.47
9.16
8.65
32
19.15
Return on assets%
13.41
11.73
11.50
9.99
8.90
8.22
7.62
4.73
2.15
0.40
10.71
4.73
8.56
28
0.66
EPS€
0.20
0.21
0.22
0.20
0.19
0.19
0.19
0.19
0.20
0.21
0.71
2.04%
(0.77%)
—
21.11
EPS growth%
26.07
25.00
26.16
28.52
30.01
30.23
29.52
30.77
33.59
35.30
19.72
30.77
29.77
40
0.63
Bookvalue per sh€
0.46
0.53
0.56
0.55
0.65
0.64
0.71
0.81
0.98
0.95
0.12
7.94%
7.58%
—
0.66
FCF per share€
0.73
0.74
0.84
0.82
0.94
0.90
0.87
0.99
1.00
1.11
0.59
3.43%
4.81%
—
0.37
Dividend per sh€
1.15
1.12
1.14
1.36
1.52
1.49
1.53
1.51
1.67
1.65
0.79
1.67%
4.27%
—
21.42
Div yield (avg)%
4.65
6.78
9.57
10.52
12.53
14.54
14.45
15.03
12.36
12.01
4.01
14.45
12.18
76
19.80
Payout ratio%
23.23
25.37
25.95
25.61
26.04
28.45
30.37
27.65
25.01
22.43
23.09
27.65
25.78
65
3.859
Shares (diluted)M
3.270
3.266
3.326
3.184
2.965
3.048
3.403
3.470
3.493
3.746
3.941
4.79%
1.59%
51
6.72
Buyback yield%
1.15
1.14
1.61
1.76
1.81
0.40
2.90
1.78
2.65
1.22
27.66
1.78
1.69
64
0.759
D/E ratiox
1.471
1.349
1.191
1.192
1.064
0.949
0.980
0.866
0.858
0.843
0.780
0.866
1.022
32
4.962
Enterprise value€M
0.759
0.711
0.720
0.682
0.671
0.704
0.669
0.736
0.783
0.790
5.081
3.31%
0.42%
26
2.758
LT debt€M
3.622
3.539
3.824
4.560
4.788
5.460
5.779
6.148
6.281
7.397
2.447
9.09%
8.90%
15
Revenue
€6.761M
3.13%
1.00×
Cost of revenue
€3.360M
3.33%
1.02×
Operating expenses
€1.126M
2.68%
0.96×
Spread over hurdle
12.11%