128.3
Revenue€M
44.25
49.04
54.15
59.95
66.16
71.25
78.59
83.96
92.33
99.06
142.6
8.41%
9.12%
72
14.37
Revenue growth%
21.97
21.90
19.50
17.52
19.89
20.28
21.76
22.31
22.55
20.79
27.95
21.76
21.27
13
26.78
Gross margin%
20.08
20.14
20.91
21.77
20.66
17.98
15.87
15.42
14.01
13.41
26.28
15.42
19.03
29
23.32
Operating margin%
8.23
7.07
8.75
10.35
10.86
8.60
9.94
9.46
9.72
11.21
19.68
9.72
9.59
18
25.42
Net margin%
13.14
15.15
13.21
13.73
12.77
13.37
15.90
16.07
15.92
16.16
3.27
15.92
14.44
45
28.58
P/E ratio (avg)x
36.42
40.69
37.69
34.87
39.37
43.23
40.71
40.56
40.35
44.48
27.10
40.71
40.46
72
8.651
EV/EBITx
37.60
32.87
29.85
32.68
33.65
35.99
36.94
34.74
36.11
33.00
9.358
35.99
34.19
93
14.85
FCF yield (avg)%
22.94
23.40
20.49
23.43
22.19
22.18
23.25
25.46
24.25
23.97
5.78
23.97
23.32
50
13.90
FCF margin%
5.46
7.65
5.97
7.55
4.99
3.72
1.37
0.49
0.40
2.24
25.65
1.37
4.35
31
0.996
FCF / Net incomex
0.408
0.378
0.356
0.378
0.335
0.339
0.293
0.311
0.285
0.257
1.642
0.293
0.337
86
12.71
ROIC%
5.18
2.43
1.66
3.41
3.94
4.05
5.03
7.57
9.15
10.28
21.91
7.57
4.54
90
23.19
Return on equity%
21.72
24.08
25.20
24.03
21.37
24.06
21.87
20.79
18.70
16.00
8.89
20.79
21.79
40
27.18
Return on assets%
6.78
8.25
8.12
6.07
6.68
5.86
8.40
7.75
6.33
3.98
12.82
6.33
6.73
32
0.94
EPS€
0.41
0.39
0.42
0.42
0.40
0.44
0.49
0.47
0.48
0.42
1.05
1.14%
0.12%
—
18.75
EPS growth%
22.70
20.07
20.98
22.91
21.18
20.62
21.00
19.02
21.15
20.78
21.37
20.78
20.99
45
1.18
Bookvalue per sh€
0.25
0.27
0.29
0.30
0.30
0.31
0.32
0.31
0.29
0.34
0.30
2.15%
3.62%
—
0.49
FCF per share€
0.96
1.02
1.07
0.98
0.91
0.99
1.00
1.03
1.02
1.03
0.55
2.40%
0.34%
—
0.81
Dividend per sh€
0.59
0.62
0.63
0.69
0.71
0.63
0.55
0.59
0.62
0.67
0.74
(1.24%)
0.16%
—
6.33
Div yield (avg)%
15.03
15.26
16.42
15.91
16.11
17.34
15.31
17.61
20.43
17.59
23.66
17.59
16.27
66
26.90
Payout ratio%
22.13
19.24
19.85
17.97
16.58
15.96
13.32
10.83
10.10
10.23
22.16
10.83
16.27
19
57.43
Shares (diluted)M
47.01
46.30
46.70
42.54
43.48
46.25
46.82
47.51
51.23
51.93
56.23
3.61%
1.17%
23
3.24
Buyback yield%
19.68
17.07
18.09
17.97
18.43
20.03
19.16
19.04
20.48
20.74
29.76
20.03
19.10
27
0.329
D/E ratiox
0.313
0.307
0.324
0.323
0.350
0.335
0.360
0.384
0.339
0.370
0.482
0.360
0.337
11
21.62
Enterprise value€M
33.67
32.77
30.60
32.72
33.73
35.60
39.69
37.44
37.53
34.39
119.8
0.39%
(0.38%)
29
36.27
LT debt€M
80.25
91.07
104.8
107.5
100.6
109.4
105.5
107.6
122.4
124.0
48.92
4.27%
5.02%
85
Revenue
€99.06M
9.12%
1.00×
Cost of revenue
€59.95M
9.35%
1.02×
Operating expenses
€23.26M
8.56%
0.95×
Goodwill & intangibles
17.59%
Spread over hurdle
14.00%