47.38
Revenue€M
45.83
50.52
54.91
60.36
66.11
72.81
79.11
87.29
94.36
102.9
48.39
9.24%
9.28%
17
24.33
Revenue growth%
19.78
20.23
22.61
25.26
23.38
23.79
25.29
24.58
22.33
24.35
19.38
24.35
23.59
84
8.28
Gross margin%
19.97
17.82
19.36
20.58
19.41
19.20
20.00
20.14
19.06
20.47
19.49
20.00
19.69
33
17.84
Operating margin%
26.99
24.64
25.30
26.96
25.95
27.86
26.83
26.04
26.62
27.89
24.14
26.83
26.72
33
15.51
Net margin%
25.73
22.91
23.50
25.19
25.64
25.55
23.85
22.43
22.09
19.55
16.56
22.43
23.67
32
9.844
P/E ratio (avg)x
11.56
11.34
12.42
13.76
13.30
14.70
15.10
17.51
18.96
21.84
19.02
17.51
14.23
62
32.00
EV/EBITx
53.86
57.42
64.18
68.56
77.22
77.51
75.01
78.79
76.11
82.95
14.00
77.51
75.56
90
11.75
FCF yield (avg)%
16.59
16.04
13.92
12.07
14.45
13.30
12.05
9.11
8.60
5.69
28.99
9.11
12.68
37
25.91
FCF margin%
23.57
24.76
26.16
23.98
24.15
25.09
24.35
26.98
28.05
28.58
25.76
26.98
24.92
55
1.722
FCF / Net incomex
0.631
0.757
0.772
0.790
0.789
0.933
1.100
1.257
1.418
1.561
1.631
1.257
0.861
41
10.69
ROIC%
3.30
0.85
0.40
0.40
1.61
0.40
2.86
0.98
2.16
4.92
8.42
2.16
1.29
19
13.75
Return on equity%
31.63
32.80
30.77
30.90
32.46
34.49
33.01
34.53
35.46
34.33
7.41
34.49
32.90
56
7.91
Return on assets%
11.39
9.05
7.23
5.97
5.15
4.51
3.68
6.49
5.81
4.48
16.03
4.51
5.89
37
0.47
EPS€
2.87
2.97
3.04
3.31
3.49
4.08
4.15
4.28
5.20
5.99
0.52
11.44%
9.01%
—
21.67
EPS growth%
30.78
30.30
32.18
33.84
36.65
37.28
36.49
37.99
35.66
32.74
2.36
36.49
34.75
16
1.10
Bookvalue per sh€
1.87
1.80
1.76
1.62
1.73
1.75
1.78
1.61
1.71
1.54
2.22
(2.27%)
(1.22%)
—
2.09
FCF per share€
3.48
4.16
5.02
5.75
6.46
7.72
9.30
11.03
11.87
11.65
2.61
12.52%
14.88%
—
0.96
Dividend per sh€
1.30
1.50
1.50
1.60
1.50
1.43
1.63
1.55
1.60
1.82
0.47
3.96%
4.87%
—
25.36
Div yield (avg)%
17.31
16.77
18.65
16.51
16.86
14.00
11.16
12.55
15.14
12.40
25.57
12.55
15.82
45
23.36
Payout ratio%
20.62
17.84
20.45
19.27
22.08
20.65
20.75
22.64
22.63
19.94
18.97
20.75
20.63
80
29.44
Shares (diluted)M
23.37
20.30
21.17
18.82
19.26
19.66
18.60
19.92
21.63
22.32
29.99
2.99%
(1.79%)
14
4.03
Buyback yield%
20.00
20.24
23.07
24.05
25.74
25.04
22.23
21.51
23.97
22.09
23.20
22.23
22.65
57
1.029
D/E ratiox
0.691
0.669
0.773
0.834
0.915
0.890
0.903
0.991
1.060
1.165
0.228
0.991
0.897
74
94.91
Enterprise value€M
104.9
111.9
122.2
123.1
112.7
122.1
126.9
113.9
104.2
95.15
102.1
(3.32%)
(2.10%)
47
30.13
LT debt€M
229.4
255.0
265.1
310.6
360.3
415.2
435.1
484.1
568.4
589.7
32.10
10.36%
11.19%
68
Revenue
€102.9M
9.28%
1.00×
Cost of revenue
€72.01M
9.28%
1.00×
Operating expenses
€17.79M
8.97%
0.97×
Goodwill & intangibles
18.66%