151.1
Revenue€M
104.2
110.5
119.0
128.5
139.3
150.3
156.3
163.2
176.2
182.7
165.3
5.58%
6.40%
39
24.03
Revenue growth%
4.45
3.93
5.98
7.82
9.84
9.84
11.99
9.43
6.86
4.73
12.40
9.43
7.34
26
28.55
Gross margin%
30.48
31.65
29.83
31.26
30.05
29.59
27.65
29.88
32.26
32.09
29.54
29.88
30.27
94
23.31
Operating margin%
31.73
34.40
35.28
33.95
36.19
38.66
39.95
37.51
36.36
37.97
28.48
37.97
36.27
88
6.07
Net margin%
32.38
31.56
33.51
31.57
32.17
31.78
28.95
27.16
29.38
29.69
19.71
29.38
31.57
29
32.72
P/E ratio (avg)x
16.17
16.06
16.32
16.46
16.91
16.61
16.20
17.68
17.59
15.34
30.88
16.61
16.39
6
22.70
EV/EBITx
30.42
30.91
35.75
34.20
32.52
35.59
34.06
33.11
33.38
37.92
6.929
34.06
33.72
10
8.69
FCF yield (avg)%
15.61
18.59
16.16
15.58
16.43
15.63
14.47
15.36
17.60
17.58
9.07
15.63
15.90
26
17.68
FCF margin%
11.67
10.68
9.96
7.54
6.90
8.31
10.49
8.22
11.08
9.95
11.35
9.95
9.96
9
1.639
FCF / Net incomex
0.656
0.718
0.803
0.924
0.985
0.994
0.964
1.044
1.240
1.400
1.592
1.044
0.975
73
14.17
ROIC%
23.62
20.71
20.50
18.50
15.99
18.84
19.73
21.05
18.85
20.74
29.93
19.73
20.12
84
22.09
Return on equity%
25.40
26.56
25.76
25.09
22.43
21.11
21.48
22.71
21.86
22.37
24.35
21.86
22.57
42
3.36
Return on assets%
19.62
18.06
20.28
20.21
20.50
20.15
20.68
23.49
22.72
20.98
18.64
20.98
20.39
22
0.43
EPS€
0.27
0.29
0.27
0.27
0.25
0.25
0.22
0.24
0.25
0.23
0.44
(1.49%)
(1.32%)
—
24.51
EPS growth%
9.88
9.26
11.13
8.66
11.03
10.87
12.38
15.16
16.92
19.28
25.37
15.16
11.08
65
0.71
Bookvalue per sh€
0.20
0.20
0.22
0.23
0.24
0.23
0.24
0.26
0.27
0.27
0.40
2.39%
3.34%
—
0.17
FCF per share€
0.33
0.38
0.42
0.46
0.51
0.59
0.63
0.63
0.59
0.62
0.69
4.14%
6.42%
—
0.38
Dividend per sh€
1.06
1.04
1.13
1.27
1.37
1.57
1.53
1.65
1.76
2.08
0.55
8.68%
8.35%
—
18.13
Div yield (avg)%
22.78
25.23
25.65
27.82
30.03
29.60
31.21
32.76
35.47
34.89
2.68
32.76
29.81
93
20.66
Payout ratio%
25.74
22.92
21.15
22.33
24.13
25.65
23.08
25.61
23.69
24.28
3.19
24.28
23.91
74
92.76
Shares (diluted)M
105.7
102.1
111.0
107.8
96.98
95.73
88.58
92.57
83.91
83.68
89.69
(2.91%)
(1.57%)
79
12.56
Buyback yield%
19.78
20.65
22.40
23.58
24.88
23.72
21.94
21.11
24.09
25.70
29.99
23.72
22.99
29
1.684
D/E ratiox
1.681
1.573
1.403
1.210
1.254
1.338
1.458
1.435
1.242
1.197
0.802
1.338
1.371
56
114.7
Enterprise value€M
19.95
20.66
20.54
21.51
21.72
19.11
19.86
19.68
18.64
18.56
91.85
(3.09%)
(0.15%)
91
111.9
LT debt€M
69.16
61.66
57.26
56.40
54.04
55.20
53.31
46.52
40.43
35.50
91.41
(8.06%)
(6.06%)
56
Revenue
€182.7M
6.40%
1.00×
Cost of revenue
€97.68M
6.51%
1.01×
Operating expenses
€38.89M
6.23%
0.98×
Goodwill & intangibles
16.48%
Spread over hurdle
48.40%