77.29
Revenue€M
126.8
133.5
138.9
147.7
154.6
162.8
171.4
182.9
187.4
196.5
81.24
4.92%
4.85%
74
23.60
Revenue growth%
10.67
8.88
7.63
7.25
9.76
8.02
10.71
13.56
11.14
10.80
27.83
10.80
10.21
74
24.64
Gross margin%
30.21
29.51
29.32
27.24
28.74
28.92
26.48
24.86
24.74
22.62
12.35
24.86
27.99
53
23.63
Operating margin%
14.46
16.98
16.34
14.83
14.93
15.89
17.21
19.77
18.82
19.51
25.56
18.82
16.66
30
25.22
Net margin%
23.33
24.39
21.45
20.73
23.01
23.61
25.56
26.92
25.36
25.61
23.03
25.56
24.00
31
18.90
P/E ratio (avg)x
26.76
29.80
30.38
29.26
29.53
30.69
29.49
33.83
37.41
35.13
18.83
33.83
30.09
52
36.92
EV/EBITx
18.37
19.50
19.61
21.88
22.66
25.40
28.15
27.75
26.53
26.78
35.54
26.78
24.03
21
19.95
FCF yield (avg)%
21.16
19.01
17.35
17.35
15.64
15.44
14.09
11.43
10.33
8.09
20.73
11.43
15.54
78
6.39
FCF margin%
25.06
23.59
23.20
21.06
21.02
22.72
23.13
25.69
22.72
22.66
28.28
22.72
22.93
55
0.798
FCF / Net incomex
0.273
0.288
0.281
0.278
0.297
0.287
0.306
0.337
0.390
0.407
1.059
0.337
0.293
42
17.30
ROIC%
25.84
28.09
27.30
24.97
26.14
24.43
25.82
27.06
26.36
26.04
24.39
26.04
26.09
49
18.52
Return on equity%
24.47
26.46
26.97
28.58
26.21
27.20
27.11
27.45
24.47
24.06
20.11
27.11
26.72
28
28.16
Return on assets%
18.06
20.89
23.11
26.06
24.48
26.63
29.08
27.83
25.23
28.14
9.43
27.83
25.65
41
0.41
EPS€
0.59
0.66
0.66
0.68
0.76
0.85
0.88
0.83
0.92
1.02
0.43
6.29%
5.83%
—
6.15
EPS growth%
21.97
24.00
23.54
24.11
23.40
25.10
27.62
26.86
24.12
23.28
28.31
25.10
24.05
61
0.35
Bookvalue per sh€
0.35
0.32
0.35
0.35
0.34
0.31
0.29
0.25
0.22
0.19
0.81
(10.92%)
(7.34%)
—
0.72
FCF per share€
0.60
0.59
0.63
0.60
0.61
0.52
0.44
0.47
0.41
0.37
0.31
(9.43%)
(4.71%)
—
0.52
Dividend per sh€
0.36
0.32
0.28
0.30
0.31
0.31
0.27
0.27
0.26
0.23
0.76
(5.97%)
(5.20%)
—
10.91
Div yield (avg)%
29.96
32.31
33.97
35.17
34.38
32.81
31.03
29.56
28.62
30.05
17.89
30.05
31.67
8
10.00
Payout ratio%
14.38
11.87
9.64
11.44
12.28
10.93
11.50
8.73
5.80
7.15
20.68
8.73
11.18
12
68.68
Shares (diluted)M
58.38
52.91
54.64
52.83
50.86
51.50
53.68
49.86
47.98
42.16
69.13
(3.69%)
(4.29%)
42
18.98
Buyback yield%
12.46
9.86
12.12
10.66
13.39
14.32
16.27
15.54
13.98
15.70
6.15
15.54
13.68
54
0.508
D/E ratiox
0.886
0.976
0.941
0.895
0.985
1.073
1.130
1.089
1.117
1.068
0.162
1.089
1.027
41
164.4
Enterprise value€M
97.94
111.2
118.7
135.7
149.5
160.2
168.9
190.9
193.8
222.5
183.4
8.28%
7.86%
70
7.562
LT debt€M
149.7
155.0
179.5
192.0
205.1
226.8
267.0
262.5
280.1
280.3
95.92
6.45%
8.09%
82
Revenue
€196.5M
4.85%
1.00×
Cost of revenue
€107.4M
4.67%
0.98×
Operating expenses
€34.26M
5.58%
1.07×