8.341
Revenue€M
46.92
49.80
51.81
53.40
57.06
60.22
61.81
65.33
67.52
72.30
9.055
4.85%
4.83%
14
15.18
Revenue growth%
0.40
1.08
3.54
6.03
3.86
3.56
3.88
4.25
3.16
0.79
20.51
3.56
3.55
12
13.13
Gross margin%
14.74
12.89
12.75
10.37
9.93
7.50
7.87
5.28
5.03
6.78
21.44
6.78
8.90
62
19.80
Operating margin%
12.21
11.10
13.33
14.38
14.93
16.70
14.69
11.86
12.53
11.82
12.40
12.53
12.93
89
25.79
Net margin%
3.20
4.92
6.87
5.36
6.62
6.33
5.51
5.93
3.12
2.43
15.59
5.51
5.44
30
31.01
P/E ratio (avg)x
40.21
38.46
38.86
37.75
40.32
43.02
47.86
50.10
54.49
59.72
37.09
50.10
41.67
29
32.53
EV/EBITx
11.65
11.21
10.82
11.12
12.35
13.64
14.41
13.28
12.71
11.64
11.91
13.28
12.00
26
24.62
FCF yield (avg)%
27.48
26.09
26.69
27.22
24.28
22.25
22.07
20.03
18.85
18.16
23.53
20.03
23.27
16
24.85
FCF margin%
5.43
5.26
2.32
2.33
4.81
6.90
9.04
11.18
10.93
8.62
3.31
9.04
6.17
38
0.113
FCF / Net incomex
1.325
1.444
1.547
1.765
2.086
2.167
2.473
2.849
3.219
3.763
0.738
2.849
2.126
80
18.59
ROIC%
18.90
19.50
16.73
19.07
16.44
16.51
13.67
14.80
16.56
15.80
18.49
15.80
16.53
47
28.67
Return on equity%
30.44
27.61
25.83
24.04
24.28
22.50
19.69
19.76
22.64
23.01
11.10
22.50
23.53
80
24.51
Return on assets%
17.35
18.89
17.26
18.38
16.12
17.97
18.99
16.55
13.86
15.58
6.67
16.55
17.30
87
0.40
EPS€
0.52
0.60
0.70
0.71
0.80
0.81
0.82
0.88
0.86
0.84
0.41
1.09%
5.58%
—
13.04
EPS growth%
18.47
17.51
17.75
15.06
12.79
12.82
12.37
12.07
9.71
7.02
5.00
12.07
12.80
92
0.41
Bookvalue per sh€
0.25
0.24
0.22
0.20
0.20
0.19
0.20
0.21
0.22
0.22
0.42
2.04%
(1.80%)
—
0.27
FCF per share€
0.12
0.14
0.16
0.16
0.19
0.20
0.18
0.18
0.21
0.24
0.19
4.94%
7.51%
—
0.25
Dividend per sh€
0.51
0.51
0.50
0.55
0.60
0.70
0.83
0.93
0.96
1.09
0.08
12.62%
8.57%
—
19.08
Div yield (avg)%
20.68
22.14
23.72
24.29
21.43
20.85
18.76
18.49
17.48
15.49
15.39
18.49
20.76
68
14.45
Payout ratio%
10.32
12.82
15.75
17.13
15.18
13.69
15.40
17.96
20.87
22.11
13.31
17.96
15.57
53
65.42
Shares (diluted)M
92.79
99.58
111.2
113.7
115.2
115.8
115.1
114.6
110.0
104.5
66.16
(1.93%)
1.94%
78
17.70
Buyback yield%
24.27
24.49
25.65
23.91
21.83
23.20
22.38
19.44
22.02
21.69
16.84
22.02
22.79
87
1.318
D/E ratiox
2.122
2.072
2.158
2.473
2.449
2.532
2.811
3.012
2.757
2.952
0.140
2.811
2.502
51
57.28
Enterprise value€M
19.54
20.41
18.07
15.92
17.16
18.52
18.36
18.99
18.69
16.54
7.210
(0.74%)
(1.65%)
21
33.01
LT debt€M
21.12
22.60
21.04
20.68
20.39
19.82
21.14
20.22
19.14
17.07
43.67
(3.48%)
(1.90%)
77
Revenue
€72.30M
4.83%
1.00×
Cost of revenue
€40.29M
4.85%
1.00×
Operating expenses
€12.45M
4.09%
0.93×
Goodwill & intangibles
19.08%
Spread over hurdle
16.14%