58.15
Revenue€M
117.2
119.9
124.3
128.8
134.8
140.4
143.6
145.1
146.5
147.9
60.26
1.87%
2.43%
85
28.04
Revenue growth%
29.43
30.54
33.12
33.99
33.78
32.81
32.42
31.71
34.36
32.21
15.55
32.42
32.61
14
2.67
Gross margin%
21.67
24.35
23.37
24.62
23.67
22.89
23.84
25.73
28.49
29.70
15.54
25.73
24.10
68
24.07
Operating margin%
2.82
3.83
5.04
7.02
9.68
9.54
12.16
13.02
13.83
16.04
16.67
13.02
9.61
61
17.00
Net margin%
9.96
11.85
9.53
9.46
9.08
10.15
7.42
9.05
9.37
8.79
13.73
9.05
9.42
81
18.14
P/E ratio (avg)x
39.38
40.51
41.30
39.63
46.73
49.70
56.66
61.98
67.12
66.43
36.48
61.98
48.21
11
28.92
EV/EBITx
40.76
43.59
42.95
44.98
48.62
52.97
58.67
57.27
63.77
71.85
35.38
58.67
50.80
18
14.17
FCF yield (avg)%
21.47
20.94
23.05
20.21
20.85
18.63
19.93
17.80
16.22
19.11
28.06
18.63
20.07
76
21.38
FCF margin%
21.81
23.40
22.79
24.69
27.44
25.62
25.24
27.78
30.70
30.40
10.90
27.78
25.43
44
0.426
FCF / Net incomex
0.678
0.635
0.655
0.698
0.618
0.584
0.514
0.450
0.428
0.422
1.783
0.450
0.601
31
6.15
ROIC%
28.47
30.08
30.55
32.97
32.36
33.34
30.41
31.60
29.62
31.30
11.19
31.30
30.92
87
13.59
Return on equity%
8.15
10.52
13.35
15.32
12.79
15.48
16.48
18.61
19.06
18.72
20.15
18.61
15.40
14
23.07
Return on assets%
5.84
4.95
5.13
2.74
0.40
0.40
0.40
0.40
2.84
1.60
19.78
0.40
2.17
10
3.29
EPS€
9.46
9.45
9.70
10.40
9.93
9.92
10.83
11.26
13.06
13.43
3.47
6.24%
3.28%
—
8.96
EPS growth%
4.77
4.27
6.05
3.72
4.56
2.29
1.10
0.40
0.40
1.82
29.31
1.10
3.01
33
6.95
Bookvalue per sh€
7.98
7.48
8.00
7.73
7.50
7.51
7.12
7.81
7.51
7.80
4.79
0.78%
0.50%
—
3.86
FCF per share€
3.03
3.21
3.47
3.42
3.57
3.64
3.55
3.32
3.13
3.28
4.66
(1.66%)
1.98%
—
5.24
Dividend per sh€
1.88
2.05
1.78
1.60
1.53
1.58
1.47
1.33
1.17
1.18
4.29
(4.96%)
(5.46%)
—
20.88
Div yield (avg)%
12.12
10.67
7.90
8.65
11.61
10.91
11.20
10.21
13.07
14.24
15.63
11.20
11.05
40
7.62
Payout ratio%
7.55
10.46
8.56
9.80
8.10
10.62
12.96
15.64
18.62
17.43
20.31
15.64
10.54
87
19.81
Shares (diluted)M
23.71
25.54
28.85
27.98
27.60
30.88
31.18
32.99
33.35
34.37
19.00
4.48%
3.75%
82
16.22
Buyback yield%
7.72
7.59
6.93
4.26
6.89
5.38
7.49
9.78
8.51
7.11
23.06
7.49
7.30
58
1.493
D/E ratiox
0.400
0.405
0.447
0.487
0.580
0.696
0.693
0.834
0.893
0.995
1.207
0.834
0.637
59
42.02
Enterprise value€M
66.26
61.97
57.68
62.18
60.80
64.98
73.29
82.61
91.23
102.5
43.02
11.02%
5.78%
72
93.76
LT debt€M
39.48
41.64
45.86
51.04
54.72
54.90
57.66
65.87
70.50
81.03
20.63
8.17%
7.03%
32
Revenue
€147.9M
2.43%
1.00×
Cost of revenue
€93.09M
2.43%
1.00×
Operating expenses
€17.44M
2.46%
1.00×
Goodwill & intangibles
15.36%
Spread over hurdle
19.91%