5.004
Revenue€M
48.76
51.25
52.68
54.47
55.90
59.94
64.31
67.34
71.95
74.76
5.514
5.99%
4.74%
14
28.68
Revenue growth%
14.71
14.07
14.06
14.73
12.82
14.79
17.50
14.73
12.41
12.75
20.01
14.73
14.39
66
6.60
Gross margin%
11.09
12.13
14.26
13.49
11.59
12.17
14.77
13.86
14.16
16.34
7.31
14.16
13.68
16
5.18
Operating margin%
9.04
11.61
13.55
12.99
10.08
11.62
14.45
13.61
12.45
9.92
3.36
12.45
12.04
64
18.18
Net margin%
17.89
17.11
18.18
20.72
18.51
15.63
17.67
20.39
20.78
19.84
22.74
19.84
18.34
22
14.89
P/E ratio (avg)x
18.19
17.99
18.91
21.94
21.37
24.41
27.68
30.58
32.86
33.15
12.35
30.58
23.17
54
7.195
EV/EBITx
29.79
30.74
28.25
27.05
27.40
24.16
25.60
26.35
22.80
21.63
35.03
24.16
26.70
80
3.03
FCF yield (avg)%
16.96
17.49
17.15
17.35
17.82
18.02
19.31
20.60
18.53
19.78
11.96
19.31
17.92
26
6.25
FCF margin%
25.29
23.93
25.63
27.21
25.88
28.04
26.80
26.62
28.87
29.56
15.36
28.04
26.71
53
0.751
FCF / Net incomex
0.281
0.261
0.245
0.238
0.236
0.261
0.292
0.280
0.306
0.306
0.221
0.292
0.270
30
27.30
ROIC%
20.89
22.03
23.23
24.23
25.34
24.61
26.19
25.53
27.00
27.66
15.52
26.19
24.98
62
20.08
Return on equity%
23.70
25.25
24.36
23.54
24.22
26.89
29.75
26.97
28.32
25.85
20.86
26.97
25.55
76
28.10
Return on assets%
15.61
15.65
13.72
11.69
12.30
12.90
10.87
13.62
11.05
9.60
7.96
11.05
12.60
50
0.31
EPS€
0.38
0.40
0.39
0.40
0.36
0.40
0.41
0.44
0.45
0.44
0.33
3.76%
0.53%
—
8.50
EPS growth%
3.48
1.53
0.40
1.39
0.40
0.40
0.40
0.40
0.40
0.40
26.10
0.40
0.40
7
0.32
Bookvalue per sh€
0.13
0.14
0.16
0.18
0.19
0.21
0.22
0.26
0.26
0.29
0.44
8.88%
8.66%
—
0.31
FCF per share€
0.45
0.44
0.47
0.46
0.51
0.52
0.58
0.59
0.62
0.61
0.43
3.76%
4.28%
—
0.32
Dividend per sh€
0.74
0.75
0.86
1.03
1.14
1.11
1.13
1.13
1.24
1.48
0.10
5.34%
8.84%
—
14.98
Div yield (avg)%
17.30
17.15
17.16
16.79
15.44
13.89
13.26
15.89
18.83
20.16
25.99
15.89
16.97
15
13.72
Payout ratio%
6.60
6.52
5.05
4.90
5.30
8.02
9.99
8.21
5.35
2.62
28.10
8.02
5.94
84
122.4
Shares (diluted)M
182.8
207.8
196.1
205.2
203.2
196.6
215.0
206.7
207.6
205.2
124.9
0.19%
1.91%
38
14.31
Buyback yield%
14.25
16.18
18.30
19.29
16.88
14.37
16.58
13.79
12.72
15.13
8.66
14.37
15.66
82
1.354
D/E ratiox
1.699
1.797
2.024
2.136
2.102
2.344
2.210
2.076
2.186
2.078
1.179
2.186
2.090
19
21.12
Enterprise value€M
85.99
81.08
78.77
80.49
86.42
79.89
72.02
78.97
82.54
72.48
32.24
(3.46%)
(1.68%)
45
52.09
LT debt€M
9.745
9.177
8.138
8.680
8.224
9.114
9.838
9.422
8.821
8.036
33.94
(0.46%)
(2.16%)
65
Revenue
€74.76M
4.74%
1.00×
Cost of revenue
€50.69M
4.66%
0.99×
Operating expenses
€10.98M
4.02%
0.93×
Goodwill & intangibles
18.04%