50.83
Revenue€M
65.81
68.37
72.75
77.51
83.25
86.15
92.77
97.29
100.7
105.0
51.98
4.76%
5.49%
84
24.83
Revenue growth%
7.37
8.42
5.64
3.94
4.75
3.84
5.23
8.22
10.20
12.34
27.12
8.22
6.50
50
28.80
Gross margin%
3.67
1.07
0.70
0.40
0.40
3.32
0.86
0.40
1.32
3.43
17.57
1.32
0.97
93
7.27
Operating margin%
0.40
0.94
0.40
0.40
0.40
0.40
2.05
0.86
1.67
2.80
13.53
1.67
0.63
47
16.41
Net margin%
11.33
12.39
10.62
11.22
11.82
14.30
12.85
15.59
16.16
15.52
12.16
15.52
12.62
22
24.02
P/E ratio (avg)x
12.61
12.38
12.60
12.88
13.05
13.81
14.11
13.09
13.97
15.50
13.81
13.97
13.07
94
11.23
EV/EBITx
61.03
71.41
82.49
94.13
105.9
111.7
126.1
148.8
143.5
157.0
34.82
143.5
108.8
23
19.43
FCF yield (avg)%
4.86
4.89
7.53
8.41
10.26
13.25
12.85
10.39
11.08
12.28
28.04
12.28
10.32
56
14.96
FCF margin%
2.14
1.86
0.40
0.40
0.59
0.40
1.79
1.01
1.78
0.40
18.19
1.01
0.80
94
1.171
FCF / Net incomex
1.595
1.773
1.838
1.832
2.160
2.236
2.274
2.522
2.433
2.692
1.767
2.433
2.198
50
26.03
ROIC%
7.33
5.83
6.28
6.45
4.79
3.47
1.71
2.02
3.37
4.77
12.94
3.37
4.78
91
14.06
Return on equity%
12.07
11.79
10.47
9.80
12.53
10.29
7.35
5.17
2.62
0.97
10.20
5.17
10.05
46
26.99
Return on assets%
5.31
3.16
4.80
2.21
4.99
2.42
2.55
0.70
0.40
2.52
5.34
2.42
2.53
73
0.70
EPS€
1.56
1.77
1.80
2.06
2.26
2.58
3.01
3.25
3.64
3.63
0.74
9.93%
9.20%
—
3.05
EPS growth%
23.85
24.10
21.31
21.82
20.78
22.19
24.44
22.53
23.82
22.00
20.75
22.53
22.36
66
2.28
Bookvalue per sh€
0.88
0.90
0.78
0.84
0.76
0.65
0.62
0.62
0.60
0.63
1.25
(3.73%)
(3.13%)
—
2.09
FCF per share€
1.31
1.21
1.20
1.06
1.15
1.09
0.98
0.93
0.89
0.81
0.67
(6.73%)
(5.63%)
—
2.17
Dividend per sh€
1.47
1.62
1.78
1.97
1.89
1.84
1.72
1.89
1.81
1.64
0.62
(2.75%)
0.71%
—
14.87
Div yield (avg)%
36.44
37.50
35.51
34.24
34.91
32.95
31.03
30.95
30.91
29.15
22.16
30.95
33.60
26
16.75
Payout ratio%
17.60
17.63
17.84
15.62
14.95
12.82
14.42
12.17
11.41
11.93
28.37
12.17
14.69
63
19.46
Shares (diluted)M
21.98
22.07
21.54
20.37
18.89
19.12
21.41
23.98
26.00
25.09
19.75
5.84%
2.54%
35
24.99
Buyback yield%
20.40
21.83
19.74
20.20
18.78
17.87
16.57
14.75
15.99
13.95
7.06
15.99
18.33
68
1.533
D/E ratiox
1.591
1.460
1.579
1.484
1.453
1.490
1.404
1.394
1.260
1.379
1.341
1.394
1.457
43
41.39
Enterprise value€M
98.96
103.9
105.3
104.5
112.6
119.9
128.1
125.3
137.5
154.7
15.90
6.57%
6.16%
53
26.65
LT debt€M
50.30
50.21
51.55
56.89
54.90
57.09
57.42
55.79
53.27
52.65
19.60
(0.83%)
0.66%
47
Revenue
€105.0M
5.49%
1.00×
Cost of revenue
€73.51M
5.49%
1.00×
Operating expenses
€18.33M
4.54%
0.91×
Goodwill & intangibles
17.90%
Spread over hurdle
20.98%