38.81
Revenue€M
73.47
74.06
77.83
79.32
81.10
83.05
83.72
87.81
92.23
96.70
40.21
3.58%
2.89%
84
25.44
Revenue growth%
29.71
26.97
25.07
27.47
26.10
24.75
22.55
20.44
22.90
20.15
16.27
22.55
24.91
74
17.22
Gross margin%
7.31
6.08
5.68
5.14
4.97
3.43
2.09
4.35
3.52
1.49
19.93
3.43
4.66
52
15.10
Operating margin%
12.75
10.37
9.37
8.31
10.63
8.31
8.98
8.59
7.79
7.87
27.54
8.31
8.79
11
9.37
Net margin%
16.15
14.91
15.22
13.48
14.78
17.43
20.11
20.29
18.92
19.16
11.50
19.16
16.79
33
22.42
P/E ratio (avg)x
29.19
31.95
35.36
33.33
33.52
35.81
35.08
38.07
41.05
43.58
32.17
38.07
35.22
85
27.18
EV/EBITx
33.62
32.93
33.70
35.43
38.13
37.97
41.74
47.29
52.67
51.18
26.01
47.29
38.05
45
29.00
FCF yield (avg)%
13.55
13.49
16.33
18.12
19.44
20.61
19.52
17.01
17.94
16.17
22.29
17.94
17.48
66
19.68
FCF margin%
8.24
9.83
8.47
9.60
7.29
8.77
9.88
7.34
6.99
4.63
11.11
7.34
8.36
75
1.209
FCF / Net incomex
0.648
0.683
0.622
0.594
0.584
0.582
0.557
0.560
0.607
0.590
0.431
0.582
0.592
48
2.20
ROIC%
25.65
23.69
25.90
27.24
24.97
24.61
24.83
25.78
23.50
23.58
8.12
24.61
24.90
87
5.74
Return on equity%
30.60
33.41
31.59
30.59
29.45
31.88
31.06
28.81
27.14
29.71
11.96
29.71
30.59
78
6.88
Return on assets%
24.49
26.99
28.24
30.90
29.83
28.49
26.54
27.85
27.43
28.52
4.96
27.85
28.05
71
0.57
EPS€
0.57
0.60
0.65
0.67
0.61
0.59
0.62
0.62
0.56
0.57
0.59
(1.24%)
1.29%
—
22.09
EPS growth%
4.50
7.29
7.16
7.22
7.56
8.74
11.15
9.53
11.29
10.73
18.49
10.73
8.15
68
0.63
Bookvalue per sh€
0.88
0.97
1.07
1.18
1.29
1.27
1.31
1.19
1.15
1.04
0.65
(4.35%)
1.97%
—
0.95
FCF per share€
0.37
0.39
0.37
0.41
0.41
0.41
0.37
0.42
0.45
0.43
0.96
0.81%
0.58%
—
0.27
Dividend per sh€
0.58
0.60
0.59
0.58
0.67
0.68
0.77
0.78
0.87
0.88
0.30
5.62%
4.66%
—
23.43
Div yield (avg)%
37.93
38.27
37.72
39.56
38.48
37.00
36.82
38.87
36.46
34.01
3.71
36.82
37.82
6
22.74
Payout ratio%
19.46
22.25
22.60
24.16
22.05
19.79
17.08
14.78
12.18
11.59
27.65
14.78
19.63
29
47.11
Shares (diluted)M
52.83
62.14
73.55
81.13
98.11
107.3
111.4
122.6
131.9
142.7
47.61
7.78%
10.31%
35
12.72
Buyback yield%
26.97
29.74
29.85
29.87
28.28
27.82
27.52
25.84
23.88
22.53
18.98
25.84
27.67
86
1.590
D/E ratiox
0.642
0.696
0.738
0.760
0.662
0.604
0.576
0.519
0.474
0.470
0.783
0.519
0.623
53
48.71
Enterprise value€M
104.6
108.3
107.0
110.9
121.5
120.6
117.1
131.5
141.0
165.0
57.37
6.32%
4.59%
22
32.33
LT debt€M
73.38
78.76
89.43
101.9
115.4
115.0
109.3
103.9
118.9
115.0
103.3
(0.06%)
4.47%
21
Revenue
€96.70M
2.89%
1.00×
Cost of revenue
€67.69M
2.89%
1.00×
Operating expenses
€16.06M
3.12%
1.02×
Goodwill & intangibles
17.60%
Cash and investments
16.26%
Spread over hurdle
(6.19%)