62.70
Revenue€M
83.50
83.39
82.78
82.82
83.67
85.57
84.92
87.13
88.53
91.87
69.16
1.89%
1.25%
47
23.46
Revenue growth%
24.09
21.21
23.53
24.33
27.26
26.17
29.01
31.08
31.03
31.74
24.54
31.03
26.71
66
21.00
Gross margin%
13.71
16.08
18.21
21.06
18.74
17.83
19.27
19.75
21.51
21.07
17.86
19.75
19.00
70
21.16
Operating margin%
3.70
2.52
3.74
3.96
2.84
0.40
1.69
1.32
3.16
1.02
28.64
1.32
2.68
32
3.52
Net margin%
22.99
21.84
23.79
25.85
24.97
23.24
25.96
27.16
24.52
21.66
11.24
24.52
24.15
14
13.73
P/E ratio (avg)x
17.68
17.82
20.12
20.09
21.28
23.63
25.76
27.59
31.24
30.82
9.964
27.59
22.45
36
27.83
EV/EBITx
33.80
32.96
28.70
29.23
26.86
28.24
29.38
31.85
34.16
33.99
27.07
31.85
30.62
20
4.17
FCF yield (avg)%
2.96
3.68
1.91
4.07
2.84
1.36
0.40
1.57
4.16
5.29
7.29
1.57
2.90
45
10.65
FCF margin%
0.40
1.66
4.52
6.90
4.98
3.96
1.96
1.09
0.40
2.79
21.18
1.96
2.37
24
0.501
FCF / Net incomex
1.577
1.766
1.666
1.935
2.132
2.312
2.383
2.338
2.322
2.687
1.029
2.338
2.222
11
29.05
ROIC%
19.25
21.02
21.24
18.69
17.88
18.78
18.77
20.12
19.54
20.80
27.09
19.54
19.39
89
23.02
Return on equity%
32.54
34.39
32.20
32.35
31.87
33.31
33.74
30.95
31.43
29.92
7.79
31.43
32.27
31
3.20
Return on assets%
9.80
12.14
10.17
8.67
5.78
3.68
1.20
0.40
0.80
2.20
25.04
1.20
4.73
91
0.13
EPS€
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.08
0.07
0.08
0.13
(1.39%)
(0.43%)
—
29.71
EPS growth%
27.90
27.06
24.53
21.97
23.97
25.90
23.32
20.90
22.90
24.13
17.72
23.32
24.05
36
0.20
Bookvalue per sh€
0.30
0.27
0.30
0.29
0.31
0.30
0.28
0.30
0.32
0.33
0.09
1.31%
1.64%
—
0.10
FCF per share€
0.08
0.08
0.07
0.08
0.08
0.07
0.07
0.06
0.06
0.05
0.17
(7.09%)
(4.47%)
—
0.09
Dividend per sh€
0.23
0.23
0.22
0.21
0.21
0.21
0.22
0.23
0.22
0.22
0.18
0.76%
1.11%
—
26.82
Div yield (avg)%
3.51
4.35
6.37
7.33
4.62
3.35
4.83
3.70
5.22
5.97
5.52
4.83
4.73
10
7.44
Payout ratio%
28.36
26.46
26.93
27.28
29.77
30.46
29.37
31.52
34.21
31.92
19.25
31.52
29.57
45
106.6
Shares (diluted)M
104.3
110.1
98.33
95.66
90.75
80.88
83.93
79.67
71.68
68.92
106.7
(5.36%)
(4.82%)
32
14.55
Buyback yield%
20.26
22.68
20.19
20.25
19.47
20.83
21.91
22.06
21.56
20.35
22.40
21.56
20.59
72
0.616
D/E ratiox
1.063
1.170
1.378
1.465
1.451
1.720
1.757
1.765
1.890
2.060
1.148
1.765
1.593
31
128.7
Enterprise value€M
153.9
169.7
190.4
191.0
213.0
234.8
269.7
279.0
307.2
370.3
103.8
11.70%
9.70%
8
69.46
LT debt€M
46.03
45.47
44.97
40.22
39.13
39.60
39.97
34.74
32.31
34.63
104.1
(2.41%)
(2.74%)
39
Revenue
€91.87M
1.25%
1.00×
Cost of revenue
€64.31M
1.25%
1.00×
Operating expenses
€12.16M
1.42%
1.02×
Goodwill & intangibles
16.23%
Spread over hurdle
17.72%