40.11
Revenue€M
56.29
55.64
56.37
57.36
58.23
57.95
57.93
58.24
59.65
60.47
41.84
0.76%
0.58%
16
7.45
Revenue growth%
11.24
12.27
11.72
9.45
11.81
12.36
10.95
10.00
10.22
7.55
22.18
10.22
11.10
33
16.60
Gross margin%
24.32
23.15
21.86
23.60
26.17
25.22
22.22
24.89
27.61
29.70
15.67
25.22
24.61
70
14.23
Operating margin%
12.88
10.96
10.71
13.19
14.38
16.00
17.03
14.20
11.84
12.19
11.25
14.20
13.04
32
26.49
Net margin%
0.40
3.38
2.70
4.22
2.22
0.40
3.23
3.48
5.54
6.49
27.48
3.48
3.30
67
10.86
P/E ratio (avg)x
28.09
31.71
31.05
33.47
32.30
31.83
29.70
32.98
34.33
38.84
6.443
32.98
32.06
81
27.38
EV/EBITx
14.85
16.40
15.89
16.12
16.02
15.77
15.27
15.67
15.70
16.84
29.27
15.70
15.83
42
25.22
FCF yield (avg)%
33.50
35.06
34.74
34.05
35.10
37.67
38.28
40.95
42.73
42.66
19.33
40.95
36.38
35
29.99
FCF margin%
29.11
26.91
26.75
27.01
28.95
27.38
27.88
27.34
27.98
27.18
15.09
27.38
27.36
82
1.292
FCF / Net incomex
0.746
0.827
0.813
0.851
0.947
1.071
1.247
1.188
1.295
1.441
0.508
1.247
1.009
54
2.54
ROIC%
7.59
6.70
5.88
4.65
5.95
3.62
0.95
0.56
2.33
1.41
5.05
1.41
4.13
61
15.59
Return on equity%
16.03
14.19
13.48
16.07
16.23
14.49
12.84
9.94
9.99
12.30
6.16
12.30
13.84
29
7.54
Return on assets%
20.44
17.62
19.14
16.53
16.46
19.23
16.26
17.30
17.44
16.54
14.76
17.30
17.37
42
0.95
EPS€
1.30
1.40
1.44
1.50
1.45
1.62
1.76
1.89
1.86
1.77
1.04
4.07%
3.63%
—
25.71
EPS growth%
0.69
0.40
2.05
1.70
3.95
2.27
4.12
5.15
4.05
6.04
11.93
4.12
3.11
8
1.20
Bookvalue per sh€
1.15
1.26
1.25
1.46
1.56
1.78
1.99
2.04
2.09
2.07
1.58
5.80%
6.29%
—
1.58
FCF per share€
0.65
0.60
0.62
0.62
0.61
0.58
0.54
0.52
0.50
0.50
1.73
(3.72%)
(2.65%)
—
0.93
Dividend per sh€
0.85
0.82
0.85
0.94
0.96
1.08
1.25
1.28
1.53
1.72
2.86
12.41%
8.01%
—
6.26
Div yield (avg)%
20.61
23.37
22.73
21.18
22.01
23.58
25.46
24.81
25.67
25.52
16.74
25.46
23.47
75
8.40
Payout ratio%
9.52
11.30
11.91
10.97
10.72
12.45
11.60
11.81
11.40
10.60
24.94
11.60
11.35
48
18.89
Shares (diluted)M
15.43
13.95
15.56
17.44
19.28
19.93
19.81
19.13
19.58
18.82
18.41
(0.48%)
1.34%
45
19.05
Buyback yield%
34.00
32.66
33.62
36.13
37.51
39.70
38.14
38.77
41.57
43.41
25.41
39.70
37.82
36
1.241
D/E ratiox
0.904
0.864
0.966
1.065
1.037
1.153
1.177
1.291
1.406
1.651
0.813
1.291
1.109
72
7.122
Enterprise value€M
32.11
35.60
32.69
33.19
36.59
39.70
41.17
42.75
45.06
47.44
40.92
5.33%
2.84%
7
46.41
LT debt€M
7.050
6.067
5.238
5.378
5.286
5.404
4.983
5.120
4.382
4.271
29.48
(4.18%)
(5.83%)
65
Revenue
€60.47M
0.58%
1.00×
Cost of revenue
€42.33M
0.58%
1.00×
Operating expenses
€12.17M
0.02%
0.95×
Property and equipment
21.63%
Spread over hurdle
(2.44%)