57.73
Revenue€M
42.96
45.30
49.66
53.52
56.70
61.54
65.90
71.48
77.32
83.47
59.59
8.04%
7.84%
43
15.60
Revenue growth%
18.42
17.29
17.85
15.12
15.97
18.74
17.38
16.30
18.56
19.01
13.45
18.56
17.62
26
25.09
Gross margin%
26.10
23.41
25.89
25.21
22.50
21.11
19.04
18.45
20.80
18.05
20.09
19.04
21.81
11
25.77
Operating margin%
15.32
15.22
15.27
13.51
14.20
15.44
13.69
15.16
16.40
18.02
25.55
15.44
15.25
41
9.94
Net margin%
8.25
5.58
5.89
5.50
4.34
2.25
4.99
3.06
2.00
4.42
13.28
3.06
4.70
23
10.50
P/E ratio (avg)x
22.66
25.26
27.57
27.84
28.54
25.55
28.20
27.78
27.49
25.22
33.22
27.49
27.53
93
24.46
EV/EBITx
20.37
22.17
24.29
26.77
31.80
35.61
40.59
45.53
55.07
61.65
36.81
45.53
33.71
79
29.01
FCF yield (avg)%
10.29
10.80
8.16
9.95
10.45
8.81
11.74
11.90
11.18
8.58
15.08
11.18
10.37
44
23.70
FCF margin%
24.43
25.36
24.31
21.80
19.60
19.14
18.40
17.92
16.36
16.09
16.57
17.92
19.37
39
1.338
FCF / Net incomex
0.908
0.782
0.828
0.816
0.723
0.689
0.601
0.603
0.583
0.505
1.355
0.601
0.706
17
18.15
ROIC%
8.01
7.38
5.93
8.83
8.18
9.78
8.61
8.62
9.73
10.59
28.53
9.73
8.61
56
12.73
Return on equity%
18.23
15.35
13.54
10.95
13.34
16.17
16.60
13.64
12.55
12.01
2.22
13.64
13.59
64
24.29
Return on assets%
7.29
6.45
4.16
3.38
6.04
7.18
6.83
7.04
7.96
5.04
20.70
7.04
6.64
47
0.23
EPS€
0.97
0.99
0.92
0.95
1.07
1.22
1.41
1.58
1.57
1.52
0.25
7.41%
3.86%
—
5.30
EPS growth%
12.81
10.44
11.61
13.51
11.45
9.20
8.09
6.87
7.25
8.02
4.68
8.02
9.82
70
0.18
Bookvalue per sh€
1.44
1.69
2.01
1.95
2.23
2.41
2.83
3.03
3.31
3.86
0.62
11.62%
12.27%
—
1.02
FCF per share€
0.67
0.71
0.74
0.81
0.78
0.84
0.87
0.93
0.88
0.86
0.37
2.07%
2.67%
—
0.33
Dividend per sh€
0.41
0.48
0.52
0.56
0.55
0.59
0.68
0.81
0.94
1.01
0.49
12.79%
9.13%
—
22.81
Div yield (avg)%
15.16
15.06
17.24
15.80
15.38
16.13
18.12
17.61
17.33
19.42
17.85
17.61
16.68
48
7.62
Payout ratio%
31.72
30.42
30.74
27.84
30.72
33.64
33.46
34.73
36.02
35.24
6.45
34.73
32.59
28
45.17
Shares (diluted)M
58.28
61.72
68.26
75.36
71.38
72.85
70.41
70.92
81.40
92.54
45.11
5.33%
5.90%
77
25.14
Buyback yield%
21.49
23.22
23.69
21.01
18.99
16.46
14.45
13.45
14.03
12.83
17.61
14.03
17.73
30
0.675
D/E ratiox
0.958
1.080
1.159
1.199
1.381
1.600
1.832
1.852
2.055
2.382
0.244
1.852
1.491
54
23.46
Enterprise value€M
41.03
37.36
39.04
43.21
43.02
40.53
37.76
35.15
31.71
30.33
20.36
(6.75%)
(3.08%)
21
29.59
LT debt€M
47.81
52.97
57.17
52.88
57.43
57.32
63.00
68.55
68.87
64.63
12.50
2.39%
4.06%
69
Revenue
€83.47M
7.84%
1.00×
Cost of revenue
€48.74M
8.07%
1.02×
Operating expenses
€15.53M
7.18%
0.94×
Cash and investments
17.14%
Goodwill & intangibles
14.69%
Spread over hurdle
67.63%