25.51
Revenue€M
122.5
125.5
126.5
132.6
138.7
145.2
152.4
159.5
161.8
167.6
28.00
3.86%
3.40%
80
24.68
Revenue growth%
29.78
28.48
26.18
24.24
23.14
23.52
23.41
22.76
24.60
26.05
8.98
23.52
24.42
61
9.08
Gross margin%
8.55
10.68
10.16
9.86
11.17
9.08
11.77
10.20
12.56
12.99
21.20
11.77
10.44
93
27.20
Operating margin%
13.59
12.16
9.98
7.25
7.78
5.07
5.88
5.22
3.85
3.81
19.29
5.07
6.57
60
22.07
Net margin%
27.63
30.39
32.35
30.25
31.33
33.84
36.42
34.54
35.52
34.94
8.35
34.94
33.09
19
13.16
P/E ratio (avg)x
7.345
7.602
8.534
9.760
11.46
12.21
13.01
12.93
13.70
15.80
29.75
13.01
11.84
27
17.24
EV/EBITx
9.588
10.90
10.50
11.79
12.70
12.65
14.59
14.36
13.27
13.71
30.57
13.71
12.68
25
14.58
FCF yield (avg)%
7.20
4.91
6.74
6.59
7.98
5.23
7.28
4.85
5.30
3.56
3.76
5.23
5.95
17
24.81
FCF margin%
7.37
10.00
12.78
12.77
11.02
8.44
8.72
6.63
4.88
6.68
27.02
6.68
8.58
56
0.311
FCF / Net incomex
1.548
1.559
1.543
1.662
1.873
2.262
2.482
2.549
2.890
2.958
0.128
2.549
2.068
15
27.32
ROIC%
18.44
15.54
14.44
15.94
16.35
16.20
17.48
18.62
21.49
21.17
12.51
18.62
16.92
71
15.00
Return on equity%
9.08
10.76
12.15
12.07
12.65
10.11
12.78
12.10
9.82
9.89
23.10
10.11
11.41
18
27.64
Return on assets%
8.58
8.96
8.09
6.98
7.56
6.82
6.77
4.05
2.89
4.87
5.44
4.87
6.90
50
0.88
EPS€
0.31
0.30
0.31
0.27
0.29
0.28
0.26
0.29
0.30
0.29
0.95
(0.37%)
(0.02%)
—
11.98
EPS growth%
21.48
23.59
21.48
19.48
17.83
19.16
21.06
20.54
21.90
19.73
5.52
20.54
20.80
62
0.98
Bookvalue per sh€
0.21
0.21
0.23
0.22
0.23
0.24
0.23
0.23
0.25
0.22
0.79
(0.62%)
(0.38%)
—
1.22
FCF per share€
0.85
0.90
0.97
1.02
1.08
1.07
1.17
1.34
1.34
1.31
0.45
3.90%
4.98%
—
0.58
Dividend per sh€
0.31
0.28
0.27
0.30
0.29
0.28
0.31
0.32
0.35
0.32
0.28
1.90%
(0.70%)
—
17.72
Div yield (avg)%
13.94
14.87
12.20
11.35
11.67
11.28
9.88
7.86
7.13
8.39
5.95
8.39
11.32
70
6.84
Payout ratio%
2.28
1.54
1.18
2.59
1.59
0.40
1.63
0.40
0.40
0.40
16.62
0.40
1.36
85
36.61
Shares (diluted)M
35.67
32.29
30.09
27.05
25.01
25.91
28.02
26.48
26.47
26.40
36.82
1.09%
(3.37%)
71
27.90
Buyback yield%
7.06
9.06
7.51
6.33
8.06
8.84
8.26
6.46
7.69
5.82
18.91
7.69
7.60
62
1.040
D/E ratiox
1.450
1.722
1.724
1.897
2.005
2.079
2.284
2.435
2.786
3.073
0.704
2.435
2.042
68
96.00
Enterprise value€M
9.381
9.629
9.304
9.149
8.888
9.029
10.01
10.68
9.333
8.809
113.3
(0.18%)
(0.77%)
69
28.22
LT debt€M
137.2
166.0
179.8
182.6
197.9
232.3
258.8
311.5
375.2
444.3
37.15
17.55%
12.26%
32
Revenue
€167.6M
3.40%
1.00×
Cost of revenue
€102.1M
3.47%
1.01×
Operating expenses
€17.78M
3.74%
1.03×