71.30
Revenue€M
78.25
79.56
80.29
81.81
83.07
83.87
84.54
84.41
86.06
86.53
77.95
0.82%
1.10%
28
21.77
Revenue growth%
7.28
4.67
3.46
3.44
3.93
3.03
2.76
4.00
6.84
4.65
8.21
4.00
3.97
54
7.14
Gross margin%
10.92
8.28
6.36
8.33
9.98
8.25
9.61
6.97
5.48
5.96
10.00
6.97
8.27
54
26.24
Operating margin%
25.56
23.87
24.31
26.05
25.42
25.29
23.79
20.84
18.02
19.93
29.93
20.84
24.09
44
26.62
Net margin%
7.33
8.29
6.17
9.14
8.73
10.63
10.63
12.04
10.71
13.62
25.29
10.71
9.89
36
37.64
P/E ratio (avg)x
5.805
5.125
4.796
4.987
5.384
5.115
5.649
5.564
5.478
5.886
7.403
5.564
5.431
90
11.70
EV/EBITx
42.25
42.99
46.48
48.73
55.39
63.33
73.25
84.87
95.90
91.23
23.07
84.87
59.36
28
20.82
FCF yield (avg)%
24.42
23.71
22.40
21.82
21.08
21.84
24.70
23.02
22.46
19.94
16.22
22.46
22.43
42
29.95
FCF margin%
8.77
6.79
5.65
7.05
5.24
7.44
6.07
7.28
8.58
9.38
23.17
7.44
7.16
19
1.178
FCF / Net incomex
1.056
1.168
1.227
1.267
1.236
1.255
1.263
1.285
1.155
1.248
1.524
1.255
1.242
88
25.18
ROIC%
25.36
28.28
27.81
26.35
29.20
30.57
32.45
32.91
35.19
36.82
6.82
32.91
29.88
84
4.23
Return on equity%
29.42
30.66
31.08
32.57
31.44
32.21
32.37
32.69
33.59
35.62
3.02
32.69
32.29
35
2.48
Return on assets%
16.14
13.99
16.17
15.53
14.29
15.66
13.30
16.23
15.97
15.10
14.73
15.66
15.59
48
0.22
EPS€
0.36
0.41
0.42
0.42
0.39
0.40
0.45
0.46
0.54
0.56
0.24
7.28%
4.44%
—
27.75
EPS growth%
15.51
15.98
16.56
15.46
15.32
15.29
13.30
11.29
14.13
12.46
18.34
13.30
15.31
42
0.45
Bookvalue per sh€
0.28
0.32
0.31
0.32
0.34
0.33
0.33
0.39
0.45
0.52
0.14
9.00%
7.53%
—
0.13
FCF per share€
0.15
0.13
0.12
0.12
0.12
0.13
0.12
0.10
0.11
0.11
0.48
(1.01%)
(2.14%)
—
0.39
Dividend per sh€
0.10
0.10
0.11
0.13
0.12
0.11
0.13
0.13
0.13
0.14
0.36
2.26%
2.03%
—
9.43
Div yield (avg)%
13.94
11.29
9.23
10.76
12.31
9.71
8.95
10.93
11.36
11.97
16.45
10.93
11.11
39
16.40
Payout ratio%
11.41
12.70
12.96
14.67
13.88
14.49
15.56
17.47
17.22
15.13
16.48
15.56
14.58
49
36.27
Shares (diluted)M
31.73
31.54
28.53
30.75
32.72
33.03
34.92
37.25
39.33
38.68
36.40
3.40%
2.53%
16
24.54
Buyback yield%
13.59
16.15
13.68
14.30
11.61
12.23
14.57
16.10
14.98
12.18
21.74
14.57
13.99
80
0.187
D/E ratiox
1.598
1.724
1.873
2.064
2.004
2.069
2.335
2.211
2.284
2.290
1.639
2.284
2.067
12
28.86
Enterprise value€M
26.92
30.63
32.69
34.92
38.95
38.68
41.86
43.54
51.94
51.84
74.64
5.89%
6.39%
60
52.50
LT debt€M
38.48
36.38
33.77
36.45
37.78
37.80
34.09
37.59
38.20
35.98
13.62
(0.98%)
(0.13%)
22
Revenue
€86.53M
1.10%
1.00×
Cost of revenue
€52.78M
1.38%
1.03×
Operating expenses
€12.27M
0.08%
0.90×
Spread over hurdle
60.68%