13.56
Revenue€M
106.9
111.6
117.0
126.5
132.6
140.2
147.8
156.0
167.0
180.2
14.65
6.33%
6.26%
59
27.41
Revenue growth%
12.15
13.33
12.69
14.89
14.78
12.88
13.83
12.56
10.35
11.74
18.65
12.56
12.78
79
27.45
Gross margin%
23.29
21.63
21.61
19.00
18.25
21.00
21.52
20.43
21.04
19.46
23.04
21.00
21.02
59
10.28
Operating margin%
19.89
19.72
19.41
21.96
24.71
25.35
24.21
24.07
21.97
22.15
22.15
24.07
22.06
63
12.35
Net margin%
25.04
26.04
23.71
22.51
23.41
23.50
23.27
22.45
24.13
26.16
14.30
23.50
23.61
17
24.00
P/E ratio (avg)x
45.72
50.54
57.30
67.47
67.42
75.23
88.92
86.36
86.51
91.36
29.89
86.51
71.35
27
18.85
EV/EBITx
24.75
29.23
30.27
32.11
34.72
39.50
43.35
50.67
58.45
64.30
26.72
50.67
37.11
54
8.75
FCF yield (avg)%
26.05
29.00
29.52
30.53
32.67
30.75
30.88
28.74
31.13
29.19
8.80
30.75
30.02
9
5.90
FCF margin%
21.02
18.95
21.40
23.21
20.85
19.88
21.14
20.63
20.70
18.53
10.54
20.63
20.78
51
0.361
FCF / Net incomex
0.294
0.296
0.322
0.331
0.372
0.420
0.446
0.487
0.493
0.515
1.677
0.487
0.396
34
28.39
ROIC%
19.16
21.19
21.07
20.15
21.56
19.86
20.02
17.08
19.39
19.06
8.16
19.39
19.94
91
27.48
Return on equity%
18.49
16.65
14.53
16.89
17.74
19.91
22.29
20.69
17.99
15.69
21.83
19.91
17.87
54
8.45
Return on assets%
7.51
9.92
11.55
11.59
13.69
12.01
14.42
16.41
17.02
19.18
5.50
16.41
12.85
77
1.86
EPS€
0.86
0.87
0.85
0.77
0.81
0.89
0.91
0.94
1.01
0.90
2.06
2.17%
(0.32%)
—
2.06
EPS growth%
17.91
15.94
15.63
15.78
17.82
17.08
17.74
17.59
18.22
16.96
22.85
17.59
17.34
40
1.06
Bookvalue per sh€
1.99
2.10
2.15
2.07
2.41
2.70
2.75
3.25
3.66
4.14
1.53
11.45%
7.81%
—
1.75
FCF per share€
0.87
0.84
0.76
0.72
0.72
0.68
0.74
0.66
0.69
0.63
1.43
(2.61%)
(4.03%)
—
1.74
Dividend per sh€
0.75
0.80
0.82
0.91
0.95
1.04
1.03
1.08
1.15
1.10
1.70
3.02%
4.15%
—
12.10
Div yield (avg)%
22.90
24.79
25.36
28.12
30.08
30.42
32.03
32.21
31.78
28.91
13.64
31.78
29.50
18
20.92
Payout ratio%
11.47
14.46
15.79
16.56
14.17
15.46
17.12
19.98
18.00
19.30
15.22
18.00
16.18
56
63.76
Shares (diluted)M
80.27
82.32
78.86
75.28
76.81
69.17
72.68
69.42
62.80
59.47
61.87
(4.99%)
(1.79%)
72
18.69
Buyback yield%
1.44
0.40
0.40
0.40
1.87
0.40
0.40
0.40
0.40
0.40
9.95
0.40
0.40
69
0.287
D/E ratiox
1.488
1.483
1.667
1.498
1.667
1.549
1.462
1.651
1.726
1.727
0.471
1.651
1.600
28
93.34
Enterprise value€M
117.4
119.0
126.2
126.9
116.9
106.4
96.90
96.12
100.6
94.69
126.3
(4.13%)
(3.05%)
40
45.59
LT debt€M
15.75
14.83
14.60
14.54
13.59
15.04
13.79
14.31
13.76
12.85
72.31
(1.12%)
(1.04%)
81
Revenue
€180.2M
6.26%
1.00×
Cost of revenue
€90.72M
6.06%
0.98×
Operating expenses
€27.36M
6.70%
1.04×