22.06
Revenue€M
49.16
51.08
52.68
54.29
56.61
56.41
56.64
58.27
58.46
60.20
23.77
1.24%
2.14%
21
14.11
Revenue growth%
18.71
16.46
13.95
11.96
12.00
14.36
12.40
14.81
16.81
17.91
11.79
14.81
14.58
17
12.28
Gross margin%
23.89
22.36
22.50
20.11
19.26
22.06
21.08
20.04
21.57
22.81
27.29
21.57
21.81
35
8.85
Operating margin%
3.05
0.40
2.05
4.16
5.53
2.64
4.34
3.91
0.93
1.70
21.81
2.64
2.85
74
9.32
Net margin%
10.96
12.91
10.00
8.87
7.88
9.07
7.26
5.65
6.82
6.73
12.85
6.82
8.38
24
15.51
P/E ratio (avg)x
11.51
11.85
12.73
11.76
11.63
12.56
11.68
12.13
12.61
13.40
26.25
12.56
11.99
94
35.04
EV/EBITx
63.71
74.93
79.76
80.09
80.46
87.43
98.24
94.04
97.43
94.09
30.87
94.09
83.94
70
9.28
FCF yield (avg)%
10.73
7.97
5.19
7.88
6.81
9.04
8.01
10.87
10.24
10.27
7.94
10.24
8.53
74
27.74
FCF margin%
10.71
11.45
14.31
11.86
13.00
14.10
12.40
11.18
13.75
11.58
19.59
12.40
12.13
83
0.187
FCF / Net incomex
0.635
0.652
0.582
0.555
0.532
0.520
0.502
0.524
0.466
0.498
0.312
0.502
0.528
22
5.14
ROIC%
22.69
24.06
22.32
19.33
22.23
23.01
25.58
26.60
27.50
27.20
29.12
26.60
23.54
94
15.75
Return on equity%
14.17
15.27
13.75
11.74
14.26
17.03
15.80
14.93
16.87
16.95
3.75
16.87
15.10
22
2.56
Return on assets%
19.02
21.97
22.59
23.28
25.45
26.36
28.10
26.50
29.38
27.64
18.83
27.64
25.91
29
0.71
EPS€
0.60
0.57
0.62
0.69
0.79
0.92
0.91
0.98
1.05
1.15
0.79
7.63%
7.03%
—
10.66
EPS growth%
28.16
28.72
26.44
27.58
28.63
31.46
30.84
30.05
28.48
31.19
22.89
30.84
28.68
94
0.61
Bookvalue per sh€
0.37
0.39
0.40
0.41
0.41
0.37
0.39
0.43
0.44
0.44
0.55
1.33%
2.39%
—
0.66
FCF per share€
0.38
0.38
0.40
0.38
0.39
0.45
0.45
0.49
0.55
0.53
0.36
6.10%
3.67%
—
0.36
Dividend per sh€
0.53
0.62
0.69
0.67
0.67
0.74
0.72
0.77
0.89
1.03
0.19
8.99%
6.86%
—
9.54
Div yield (avg)%
12.44
11.85
13.08
11.45
12.22
10.40
12.56
11.44
14.41
16.89
26.43
12.56
12.33
60
9.22
Payout ratio%
22.52
21.58
23.70
20.71
20.87
22.98
22.12
21.55
23.41
23.76
23.95
22.98
22.32
91
22.98
Shares (diluted)M
27.85
31.19
29.53
30.31
31.92
31.70
32.52
29.85
32.65
30.86
23.20
(0.68%)
0.15%
39
3.15
Buyback yield%
21.14
19.33
18.75
17.04
16.30
14.36
11.37
9.30
9.62
11.46
8.25
11.37
15.33
94
0.691
D/E ratiox
0.581
0.646
0.692
0.709
0.708
0.644
0.653
0.633
0.567
0.600
1.606
0.633
0.645
61
14.63
Enterprise value€M
28.96
27.05
27.84
28.10
30.85
32.08
28.87
27.64
25.96
26.82
53.42
(2.76%)
(1.44%)
23
34.82
LT debt€M
53.35
53.97
54.12
57.33
57.24
68.24
78.53
82.32
94.20
103.6
55.05
12.60%
7.47%
79
Revenue
€60.20M
2.14%
1.00×
Cost of revenue
€30.30M
2.17%
1.00×
Operating expenses
€10.86M
2.03%
0.99×
Cash and investments
16.03%
Spread over hurdle
31.56%