15.52
Revenue€M
90.19
94.88
98.57
105.5
111.0
120.0
125.4
135.6
141.2
147.6
15.83
5.87%
5.54%
21
6.99
Revenue growth%
8.66
11.16
9.42
10.81
10.50
8.29
11.06
8.70
7.31
6.22
27.41
8.29
9.06
23
9.39
Gross margin%
27.27
28.23
25.90
26.87
25.35
23.13
25.61
24.13
23.75
20.78
28.55
23.75
25.48
80
14.90
Operating margin%
8.16
8.94
11.41
13.84
11.05
11.70
11.61
9.30
8.41
9.30
7.25
9.30
10.17
80
27.56
Net margin%
24.52
25.48
23.71
24.09
24.30
22.70
21.94
23.36
21.69
20.32
18.09
21.94
23.53
94
8.116
P/E ratio (avg)x
17.01
15.79
17.82
18.82
18.65
18.22
16.78
17.66
16.72
15.94
11.41
16.78
17.34
95
11.00
EV/EBITx
12.48
13.90
14.49
15.92
18.69
18.85
22.63
22.23
24.50
28.78
33.31
22.63
18.77
89
19.83
FCF yield (avg)%
7.75
9.58
10.58
11.92
10.70
12.74
14.94
16.58
16.08
17.24
21.65
16.08
12.33
75
10.55
FCF margin%
31.77
29.17
29.79
28.35
27.48
29.29
26.63
25.54
26.72
29.15
18.20
26.72
28.75
90
0.136
FCF / Net incomex
0.388
0.386
0.396
0.355
0.391
0.366
0.336
0.302
0.293
0.272
0.647
0.302
0.361
90
15.61
ROIC%
6.52
8.65
9.85
7.33
6.84
8.92
8.22
5.59
8.00
8.97
3.73
8.22
8.11
91
28.69
Return on equity%
17.46
20.01
21.72
21.73
20.95
21.77
24.70
22.38
19.51
20.29
25.93
21.77
21.33
40
28.22
Return on assets%
30.85
30.99
28.42
30.20
28.99
31.67
32.71
32.80
32.12
29.93
14.87
32.12
30.92
54
0.54
EPS€
0.13
0.13
0.13
0.14
0.15
0.15
0.15
0.14
0.12
0.12
0.56
(4.45%)
(1.58%)
—
29.35
EPS growth%
11.68
8.84
8.74
9.26
7.76
9.83
11.55
11.59
11.54
10.91
17.56
11.54
10.37
93
0.33
Bookvalue per sh€
0.55
0.60
0.64
0.63
0.60
0.54
0.53
0.54
0.46
0.50
0.11
(3.73%)
(0.08%)
—
0.15
FCF per share€
0.69
0.76
0.73
0.72
0.74
0.77
0.89
0.89
0.88
1.02
0.08
6.73%
3.70%
—
0.14
Dividend per sh€
0.21
0.23
0.22
0.21
0.22
0.20
0.20
0.21
0.19
0.17
0.23
(5.31%)
(1.94%)
—
19.81
Div yield (avg)%
17.91
16.38
16.29
18.87
16.28
17.40
20.17
21.83
24.09
27.02
14.61
21.83
18.39
92
24.43
Payout ratio%
9.11
10.85
13.66
13.25
13.56
11.18
12.67
13.43
12.89
12.64
18.03
12.67
12.78
91
142.9
Shares (diluted)M
183.5
196.8
188.0
192.8
172.0
173.8
163.8
177.0
167.8
186.2
148.7
1.60%
0.91%
15
9.63
Buyback yield%
15.85
13.10
15.99
17.90
16.71
14.71
13.14
15.49
14.45
15.77
11.21
14.71
15.63
39
1.720
D/E ratiox
1.125
1.123
1.159
1.249
1.116
1.088
1.026
1.089
1.053
1.036
1.589
1.053
1.103
52
158.7
Enterprise value€M
23.48
25.07
29.91
32.53
38.16
38.57
42.23
49.05
55.32
64.82
168.1
11.18%
10.92%
68
49.38
LT debt€M
132.3
154.4
149.3
158.2
152.2
148.0
164.0
174.1
170.1
173.8
65.33
2.69%
2.62%
15
Revenue
€147.6M
5.54%
1.00×
Cost of revenue
€79.71M
5.68%
1.01×
Operating expenses
€35.70M
4.90%
0.94×
Goodwill & intangibles
15.79%
Spread over hurdle
(3.04%)