13.97
Revenue€M
12.95
13.90
14.99
15.75
16.27
17.28
18.16
18.96
20.20
21.51
15.17
5.74%
5.71%
36
4.62
Revenue growth%
17.85
17.81
16.88
14.12
14.30
12.49
14.89
12.68
13.98
11.21
12.78
12.68
14.21
50
24.78
Gross margin%
12.19
13.79
13.06
10.47
8.98
10.81
11.22
11.95
14.35
16.58
7.44
11.95
12.07
60
18.06
Operating margin%
19.11
19.54
21.22
23.17
24.56
24.98
23.38
22.24
23.40
25.29
23.21
23.40
23.27
54
5.37
Net margin%
10.89
9.81
8.64
8.82
5.89
4.29
2.27
0.40
3.31
2.86
2.47
2.86
5.09
27
18.27
P/E ratio (avg)x
7.980
7.027
7.397
6.961
7.468
6.851
7.174
6.580
6.514
6.918
6.709
6.851
6.994
55
34.44
EV/EBITx
35.74
37.41
38.03
39.92
40.69
48.26
48.73
48.99
51.80
59.06
17.24
48.99
44.47
15
5.35
FCF yield (avg)%
16.98
17.22
19.32
20.25
17.62
17.77
19.43
21.22
18.65
16.31
2.23
18.65
18.21
78
8.88
FCF margin%
17.92
16.87
18.55
21.27
21.73
19.88
20.91
21.58
20.01
21.29
5.14
20.91
20.46
57
1.780
FCF / Net incomex
0.763
0.882
1.034
1.148
1.115
1.226
1.220
1.182
1.314
1.324
0.221
1.226
1.165
69
19.62
ROIC%
7.00
5.81
2.87
0.79
2.15
2.07
0.40
0.40
0.40
1.61
14.02
0.40
1.84
93
9.19
Return on equity%
4.86
4.80
4.86
6.16
5.98
3.32
1.79
0.40
1.69
3.57
18.44
1.79
4.18
49
14.95
Return on assets%
26.86
25.95
26.43
27.32
25.26
22.80
25.72
24.83
26.87
25.41
4.62
25.41
25.84
81
0.21
EPS€
0.27
0.30
0.31
0.31
0.33
0.31
0.31
0.30
0.30
0.32
0.21
(0.63%)
2.32%
—
27.68
EPS growth%
16.72
18.97
19.06
20.59
22.66
22.36
21.52
20.96
23.71
25.10
21.79
22.36
21.24
7
0.30
Bookvalue per sh€
0.33
0.30
0.33
0.31
0.30
0.32
0.31
0.29
0.32
0.31
0.37
0.75%
0.12%
—
0.45
FCF per share€
0.29
0.30
0.34
0.40
0.40
0.40
0.42
0.45
0.48
0.45
0.21
2.47%
3.94%
—
0.16
Dividend per sh€
0.49
0.49
0.49
0.48
0.54
0.62
0.69
0.68
0.74
0.82
0.28
8.77%
6.19%
—
18.84
Div yield (avg)%
15.83
18.02
18.19
19.12
18.98
18.71
16.78
18.34
17.21
15.21
3.68
17.21
18.10
57
4.88
Payout ratio%
12.28
10.43
13.41
14.71
11.81
12.83
13.91
12.10
13.65
12.45
28.39
12.83
12.64
37
27.85
Shares (diluted)M
25.03
22.36
23.47
21.78
21.73
19.18
20.94
19.23
20.50
20.25
26.81
(1.40%)
(1.63%)
73
13.18
Buyback yield%
11.15
13.98
14.42
15.25
15.76
13.25
15.85
18.03
18.50
21.30
9.65
18.03
15.50
91
0.961
D/E ratiox
0.213
0.210
0.243
0.242
0.280
0.311
0.349
0.334
0.397
0.437
0.992
0.349
0.295
70
12.03
Enterprise value€M
14.08
13.64
14.61
15.99
17.85
17.67
20.00
22.06
20.48
21.40
14.76
3.69%
3.36%
16
8.794
LT debt€M
23.54
24.45
25.15
26.51
28.50
28.64
32.21
35.09
33.52
34.62
14.14
3.97%
4.54%
82
Revenue
€21.51M
5.71%
1.00×
Cost of revenue
€13.84M
5.97%
1.02×
Operating expenses
€4.826M
5.15%
0.95×
Goodwill & intangibles
22.33%
Spread over hurdle
10.51%