44.87
Revenue€M
101.9
102.5
106.7
110.2
115.0
116.5
119.1
124.5
125.6
129.7
49.38
2.44%
2.66%
70
3.34
Revenue growth%
18.89
19.49
20.26
22.48
23.25
20.92
23.82
21.91
21.48
23.03
25.63
21.91
21.69
40
20.47
Gross margin%
16.66
14.94
12.34
14.00
15.26
13.15
10.16
12.99
11.38
8.70
5.15
11.38
13.07
79
21.03
Operating margin%
8.07
10.63
13.51
15.65
13.79
12.18
15.03
15.61
16.41
14.84
7.43
15.03
14.31
9
10.11
Net margin%
19.56
20.16
19.64
18.07
16.61
18.24
16.29
15.46
14.00
16.23
8.95
16.23
17.34
5
14.79
P/E ratio (avg)x
22.61
25.23
27.09
26.63
26.42
28.29
28.08
29.15
31.08
29.09
12.01
29.09
27.59
86
14.17
EV/EBITx
7.313
7.838
7.402
7.313
6.300
6.342
5.446
4.880
4.182
4.180
9.632
4.880
6.321
31
2.82
FCF yield (avg)%
18.57
20.27
20.94
20.25
20.77
19.29
18.24
18.64
18.46
19.98
26.90
18.64
19.63
70
28.29
FCF margin%
16.26
18.26
19.96
18.09
19.66
19.01
19.23
18.63
18.58
16.72
6.48
18.63
18.61
81
1.400
FCF / Net incomex
1.421
1.554
1.673
1.630
1.669
1.470
1.487
1.533
1.417
1.530
0.824
1.487
1.531
73
4.22
ROIC%
22.02
20.20
21.11
24.01
25.16
24.63
26.36
24.93
26.29
25.49
25.95
25.49
24.78
35
16.94
Return on equity%
8.87
10.35
7.46
8.15
8.90
9.03
11.29
13.35
12.76
11.16
7.24
11.29
9.69
23
13.60
Return on assets%
17.97
20.13
17.78
15.54
13.21
13.16
14.07
13.11
15.50
17.54
27.05
14.07
15.52
48
5.31
EPS€
5.53
5.37
5.90
6.57
7.25
7.41
7.64
8.82
8.57
9.38
5.51
5.29%
5.87%
—
19.57
EPS growth%
27.21
27.96
28.92
29.43
30.08
32.05
29.79
30.37
32.63
34.13
26.60
32.05
29.94
79
5.54
Bookvalue per sh€
5.54
5.55
5.93
6.49
6.85
6.94
8.25
8.75
9.81
10.61
2.20
9.15%
7.04%
—
3.14
FCF per share€
4.15
4.06
4.41
4.51
4.08
4.32
4.20
4.62
4.20
3.79
3.08
(1.43%)
(1.40%)
—
2.68
Dividend per sh€
4.25
4.20
4.75
4.76
5.33
5.20
5.69
5.82
5.69
5.57
3.48
0.89%
3.19%
—
29.77
Div yield (avg)%
15.14
13.02
10.58
12.30
9.43
8.48
10.95
12.78
13.50
16.44
14.66
12.78
12.54
8
17.83
Payout ratio%
6.39
7.95
10.36
9.02
6.13
5.41
5.24
5.15
6.18
5.73
9.46
5.41
6.16
27
9.818
Shares (diluted)M
12.48
13.45
14.03
16.02
16.50
16.59
17.49
17.28
19.17
19.23
9.885
3.11%
4.65%
29
16.63
Buyback yield%
19.32
20.39
21.61
19.16
18.57
20.68
21.99
21.34
20.31
19.20
13.32
20.68
20.35
83
0.369
D/E ratiox
0.920
0.928
0.846
0.818
0.745
0.755
0.681
0.690
0.700
0.595
1.250
0.690
0.750
52
7.966
Enterprise value€M
49.26
52.74
55.38
49.90
45.35
49.44
48.96
55.66
51.34
49.35
63.68
1.70%
0.93%
16
60.40
LT debt€M
128.0
133.2
140.4
146.5
164.5
189.9
199.2
202.3
190.9
199.4
86.96
3.92%
6.12%
91
Revenue
€129.7M
2.66%
1.00×
Cost of revenue
€68.76M
2.91%
1.02×
Operating expenses
€23.58M
1.91%
0.93×
Property and equipment
18.14%
Goodwill & intangibles
17.44%
Spread over hurdle
43.23%