7.835
Revenue€M
5.429
5.668
5.827
6.124
6.491
6.720
6.986
7.335
7.533
7.946
8.088
4.13%
4.33%
65
18.52
Revenue growth%
19.05
19.73
19.28
16.77
17.61
18.70
17.54
17.88
18.96
16.18
17.82
17.88
18.29
67
17.54
Gross margin%
6.40
7.92
10.88
9.56
10.59
11.35
11.24
10.68
10.45
8.44
23.59
10.68
10.52
25
29.54
Operating margin%
16.09
18.60
20.87
19.00
20.73
17.75
16.35
17.39
19.45
22.13
17.53
17.75
18.80
59
23.00
Net margin%
17.24
16.34
16.00
15.17
15.09
12.32
10.32
12.97
14.41
13.04
14.96
12.97
14.75
44
9.015
P/E ratio (avg)x
11.15
10.20
9.785
10.37
9.783
9.275
9.860
8.895
9.119
9.520
36.52
9.275
9.784
45
19.34
EV/EBITx
10.28
10.27
9.414
10.20
10.50
10.59
11.20
10.40
10.21
9.461
32.96
10.40
10.27
79
9.37
FCF yield (avg)%
24.47
21.83
18.94
18.64
17.34
14.66
13.53
14.51
12.39
13.68
29.42
13.68
16.00
61
28.36
FCF margin%
3.44
1.71
2.72
2.43
0.40
0.40
1.11
3.58
3.86
3.27
28.81
3.27
2.58
47
0.363
FCF / Net incomex
0.170
0.171
0.173
0.188
0.184
0.196
0.193
0.205
0.215
0.207
0.817
0.205
0.190
62
15.12
ROIC%
36.30
36.23
37.19
37.59
35.70
35.34
34.74
36.16
35.03
34.45
21.81
35.03
35.93
32
20.80
Return on equity%
13.79
14.43
15.19
12.29
9.94
10.22
11.60
9.89
10.70
13.57
22.91
10.70
11.95
75
6.87
Return on assets%
9.74
8.66
9.59
12.46
9.77
11.78
12.77
10.07
11.45
13.14
25.04
11.78
10.76
66
0.07
EPS€
0.16
0.15
0.15
0.16
0.17
0.16
0.15
0.14
0.12
0.13
0.07
(4.95%)
(1.38%)
—
22.00
EPS growth%
30.08
28.62
26.65
24.26
22.49
19.64
22.56
21.72
22.76
20.26
16.98
21.72
22.66
10
0.39
Bookvalue per sh€
0.31
0.33
0.35
0.37
0.35
0.32
0.33
0.33
0.35
0.37
0.23
1.58%
2.41%
—
0.31
FCF per share€
0.30
0.29
0.29
0.26
0.22
0.24
0.22
0.22
0.19
0.18
0.19
(3.82%)
(4.08%)
—
0.35
Dividend per sh€
0.29
0.28
0.30
0.31
0.28
0.27
0.28
0.30
0.30
0.29
0.11
0.65%
0.83%
—
8.29
Div yield (avg)%
2.18
2.93
3.43
6.37
3.39
5.98
8.97
10.84
8.04
9.85
27.72
8.97
6.17
19
26.60
Payout ratio%
13.77
10.91
12.55
15.51
18.09
16.70
15.29
16.28
15.42
15.81
6.92
15.81
15.46
95
17.61
Shares (diluted)M
23.02
22.81
21.85
21.57
24.50
25.82
27.48
26.16
26.62
30.57
17.87
4.53%
2.79%
51
16.14
Buyback yield%
16.80
14.48
12.37
10.97
8.35
8.06
9.63
10.71
12.57
11.53
21.27
10.71
11.25
62
0.472
D/E ratiox
0.598
0.557
0.510
0.495
0.522
0.547
0.516
0.533
0.585
0.541
1.228
0.541
0.537
6
0.809
Enterprise value€M
2.005
2.235
2.382
2.535
2.745
2.673
2.598
3.096
3.182
3.156
3.041
2.83%
5.51%
55
8.157
LT debt€M
4.732
5.027
5.984
7.221
8.426
8.729
9.893
11.40
12.55
12.82
2.549
8.76%
12.33%
71
Revenue
€7.946M
4.33%
1.00×
Cost of revenue
€4.650M
4.22%
0.99×
Operating expenses
€1.999M
4.69%
1.03×
Spread over hurdle
10.37%