51.96
Revenue€M
78.18
82.47
85.47
89.30
94.72
98.07
102.6
109.3
116.3
124.3
55.40
5.58%
5.35%
59
19.88
Revenue growth%
10.74
9.38
10.83
13.79
11.84
14.19
13.44
16.30
16.84
17.28
13.54
16.30
13.61
20
19.99
Gross margin%
16.86
17.94
19.82
19.84
22.07
22.32
24.66
26.88
24.12
24.96
26.98
24.66
22.20
27
11.44
Operating margin%
19.59
21.84
24.42
22.17
22.71
20.07
18.22
19.90
20.96
21.08
2.68
20.07
21.02
38
17.23
Net margin%
14.29
14.87
12.75
14.60
14.34
14.98
14.60
15.28
16.63
16.06
3.61
15.28
14.73
53
21.03
P/E ratio (avg)x
17.14
17.03
15.80
14.96
14.86
14.16
14.72
13.41
12.43
11.17
26.49
13.41
14.79
45
18.09
EV/EBITx
5.271
4.704
4.355
3.943
3.978
3.712
3.592
3.263
3.297
3.118
32.79
3.297
3.828
12
11.78
FCF yield (avg)%
21.95
22.07
19.92
21.12
19.15
17.96
20.82
22.91
20.95
23.70
13.13
20.95
21.03
68
19.14
FCF margin%
25.68
28.08
26.55
26.17
23.39
26.12
26.31
27.36
24.56
22.52
12.21
26.12
26.15
33
0.788
FCF / Net incomex
0.961
1.008
1.027
1.026
1.008
1.119
1.253
1.396
1.496
1.576
1.725
1.396
1.073
60
2.14
ROIC%
21.58
22.71
24.51
22.57
24.16
26.64
27.89
26.28
28.32
25.63
19.42
26.64
25.07
84
27.85
Return on equity%
14.53
14.05
16.61
18.17
16.66
14.74
14.68
16.62
16.01
17.25
16.26
16.01
16.31
61
20.17
Return on assets%
0.98
0.40
0.40
2.48
0.80
3.56
3.83
2.96
5.07
5.86
13.89
3.83
2.72
41
0.88
EPS€
0.43
0.50
0.49
0.54
0.57
0.62
0.70
0.78
0.85
0.98
0.95
11.36%
9.99%
—
19.60
EPS growth%
29.15
26.91
28.71
26.89
24.90
23.87
24.70
23.68
22.70
19.72
12.65
23.68
24.80
26
0.33
Bookvalue per sh€
0.63
0.65
0.61
0.64
0.65
0.66
0.57
0.50
0.43
0.38
0.83
(9.93%)
(6.05%)
—
0.50
FCF per share€
0.52
0.46
0.45
0.41
0.39
0.34
0.34
0.33
0.34
0.35
0.79
(2.18%)
(4.52%)
—
0.63
Dividend per sh€
0.51
0.47
0.54
0.62
0.66
0.75
0.78
0.82
0.84
0.92
0.91
6.72%
6.16%
—
20.21
Div yield (avg)%
4.39
6.80
9.35
10.72
12.11
11.77
13.68
15.88
12.91
14.20
16.01
13.68
11.94
7
2.34
Payout ratio%
24.82
27.12
30.02
31.60
31.71
32.26
32.02
31.16
29.69
28.57
7.00
31.16
30.59
72
168.7
Shares (diluted)M
200.4
237.3
283.0
276.1
324.5
345.8
372.2
362.9
377.2
363.1
168.0
2.28%
6.85%
53
13.43
Buyback yield%
3.83
1.75
0.40
0.40
0.40
2.33
2.07
0.40
2.09
1.84
13.32
2.07
1.80
67
0.377
D/E ratiox
1.339
1.260
1.392
1.341
1.255
1.241
1.246
1.226
1.303
1.470
1.297
1.246
1.281
91
25.17
Enterprise value€M
79.78
84.79
94.16
105.7
115.3
110.9
130.8
136.8
135.9
146.3
8.780
4.88%
7.21%
6
74.05
LT debt€M
113.3
115.8
125.8
116.3
102.0
109.8
112.4
112.8
102.0
101.7
110.2
(0.06%)
(1.23%)
43
Revenue
€124.3M
5.35%
1.00×
Cost of revenue
€81.93M
5.34%
1.00×
Operating expenses
€25.77M
5.49%
1.01×
Goodwill & intangibles
18.99%
Cash and investments
18.87%
Spread over hurdle
(4.61%)