57.65
Revenue€M
69.02
73.33
76.50
78.35
82.80
84.72
89.01
90.80
92.73
96.71
60.41
3.16%
3.73%
59
6.10
Revenue growth%
9.49
9.75
7.62
8.32
5.46
2.59
0.40
0.89
0.40
0.76
6.70
0.76
4.03
51
18.53
Gross margin%
21.58
24.16
26.32
24.57
22.91
22.57
24.46
24.72
22.23
20.18
10.11
22.57
23.53
10
27.98
Operating margin%
20.94
20.91
23.00
23.46
21.27
22.81
22.15
24.86
23.60
20.79
9.71
22.81
22.48
34
25.76
Net margin%
22.83
19.88
19.32
21.76
19.91
21.25
19.31
20.21
21.39
24.22
28.86
21.25
20.73
10
13.10
P/E ratio (avg)x
13.10
11.89
10.86
9.272
8.838
9.330
9.430
8.054
8.752
7.500
11.77
8.752
9.301
42
36.11
EV/EBITx
28.77
26.86
24.41
24.67
25.43
26.45
25.72
29.03
28.71
26.83
18.80
26.83
26.64
38
10.20
FCF yield (avg)%
20.83
21.39
24.12
23.77
21.20
18.75
16.87
18.34
16.20
14.05
16.23
16.87
19.79
60
19.12
FCF margin%
1.10
2.04
0.40
0.40
1.00
3.39
4.58
2.14
3.46
5.16
16.16
3.46
2.09
90
0.486
FCF / Net incomex
0.893
0.780
0.718
0.636
0.610
0.526
0.502
0.511
0.498
0.523
1.593
0.511
0.568
7
18.26
ROIC%
23.65
21.88
21.40
23.44
24.39
25.66
24.03
24.10
23.90
24.52
18.38
24.10
23.96
52
27.31
Return on equity%
11.37
11.94
10.85
10.49
12.70
15.47
13.50
16.06
17.88
17.77
10.10
16.06
13.10
77
22.06
Return on assets%
15.22
13.34
12.39
13.77
16.18
15.20
16.96
14.54
14.08
13.27
25.15
14.54
14.31
72
0.66
EPS€
0.26
0.25
0.26
0.25
0.27
0.26
0.25
0.22
0.23
0.22
0.69
(3.60%)
(1.44%)
—
2.24
EPS growth%
13.46
14.66
13.92
16.00
15.25
15.38
12.41
11.13
13.23
12.23
27.95
12.41
13.69
25
0.55
Bookvalue per sh€
0.37
0.37
0.43
0.48
0.49
0.48
0.48
0.54
0.52
0.57
0.47
2.99%
4.33%
—
0.24
FCF per share€
0.38
0.34
0.32
0.30
0.28
0.28
0.30
0.29
0.25
0.23
0.60
(3.64%)
(5.11%)
—
0.33
Dividend per sh€
0.37
0.43
0.41
0.42
0.49
0.52
0.56
0.54
0.58
0.60
0.26
4.05%
5.75%
—
3.26
Div yield (avg)%
26.45
25.02
23.04
23.85
24.01
22.10
21.18
18.83
17.24
19.34
5.31
19.34
22.57
59
11.15
Payout ratio%
0.88
3.21
6.12
5.15
2.78
5.18
3.39
5.93
8.43
8.75
2.51
5.93
5.17
44
52.59
Shares (diluted)M
53.06
52.01
51.39
50.71
53.32
46.61
48.89
46.33
41.49
37.62
53.24
(6.74%)
(4.31%)
7
19.82
Buyback yield%
14.30
13.50
16.17
15.75
12.96
12.37
11.61
10.66
11.18
9.98
11.30
11.18
12.67
18
1.458
D/E ratiox
0.818
0.877
0.960
1.035
1.006
1.068
1.203
1.163
1.043
1.087
0.285
1.087
1.039
61
65.53
Enterprise value€M
15.70
15.01
13.50
12.56
11.87
12.64
13.13
12.57
12.58
10.77
75.76
(1.94%)
(3.08%)
10
22.48
LT debt€M
31.88
33.47
33.13
34.24
36.28
36.84
39.41
38.55
45.04
51.80
67.08
7.38%
5.63%
19
Revenue
€96.71M
3.73%
1.00×
Cost of revenue
€49.40M
3.60%
0.99×
Operating expenses
€13.31M
3.27%
0.96×
Goodwill & intangibles
15.21%