45.10
Revenue€M
39.28
43.03
45.66
48.49
52.89
56.91
62.00
65.30
71.78
76.54
49.02
7.67%
7.60%
32
2.70
Revenue growth%
4.57
3.72
0.94
2.82
1.84
2.74
5.31
5.70
4.26
6.68
12.71
5.31
3.99
79
29.75
Gross margin%
13.42
12.67
11.02
8.43
7.37
6.43
3.82
1.19
0.40
0.40
26.69
1.19
6.90
12
12.31
Operating margin%
3.73
3.81
5.14
4.75
2.85
3.89
4.68
1.99
3.48
2.26
25.16
3.48
3.77
25
22.56
Net margin%
29.37
26.99
28.19
27.91
27.64
28.88
31.44
29.29
28.97
27.81
10.02
28.97
28.53
42
8.956
P/E ratio (avg)x
48.78
55.11
58.10
62.73
61.26
65.66
67.04
65.96
74.23
82.92
28.94
67.04
64.19
64
32.37
EV/EBITx
34.65
34.17
33.11
35.83
39.32
41.62
39.95
38.82
34.82
31.36
14.76
38.82
35.32
86
2.19
FCF yield (avg)%
9.20
9.22
8.08
8.92
10.68
12.85
14.12
15.55
16.07
14.04
24.10
14.12
11.77
6
27.96
FCF margin%
34.64
34.66
37.02
37.94
37.01
37.28
38.95
40.33
39.02
41.66
25.35
39.02
37.61
60
0.582
FCF / Net incomex
0.484
0.564
0.675
0.686
0.732
0.719
0.788
0.790
0.917
0.936
1.073
0.790
0.726
50
12.05
ROIC%
26.97
29.75
29.49
26.75
27.55
26.08
26.88
26.15
23.30
20.41
7.25
26.08
26.82
33
16.05
Return on equity%
8.11
8.46
10.54
8.46
10.26
13.10
13.89
11.93
9.55
6.91
18.69
11.93
9.90
86
3.97
Return on assets%
4.84
4.71
7.31
7.76
6.80
9.41
10.34
9.00
6.37
7.93
23.58
9.00
7.53
9
0.72
EPS€
2.12
2.25
2.51
2.56
2.56
2.49
2.81
3.00
2.84
3.03
0.79
3.47%
4.43%
—
28.23
EPS growth%
22.88
23.15
24.97
27.94
28.80
25.94
24.96
23.16
24.59
25.24
5.39
24.96
24.96
33
1.98
Bookvalue per sh€
1.38
1.32
1.35
1.47
1.45
1.65
1.58
1.72
1.71
1.66
1.75
2.83%
3.43%
—
1.06
FCF per share€
2.20
2.34
2.42
2.53
2.96
3.13
3.26
3.66
4.17
4.34
2.01
7.97%
8.24%
—
1.02
Dividend per sh€
2.13
2.06
1.99
2.28
2.58
2.48
2.65
2.72
2.76
2.93
1.41
2.58%
4.56%
—
26.44
Div yield (avg)%
5.10
4.47
6.69
8.94
6.38
4.89
7.73
10.12
7.30
10.15
25.82
7.73
6.99
55
7.46
Payout ratio%
27.25
29.91
30.48
30.38
30.16
30.33
33.11
33.58
35.06
33.70
17.43
33.58
30.43
61
14.59
Shares (diluted)M
13.91
13.09
12.45
12.72
13.23
13.35
12.91
14.53
13.65
12.37
14.52
(1.33%)
(1.51%)
78
6.53
Buyback yield%
12.14
12.75
12.33
14.17
11.90
11.10
10.57
9.48
10.50
10.28
6.71
10.50
11.50
64
0.182
D/E ratiox
1.259
1.417
1.612
1.778
2.124
2.313
2.375
2.766
2.757
3.146
1.282
2.757
2.218
28
26.78
Enterprise value€M
47.16
46.86
45.57
40.98
39.23
40.37
40.17
35.47
31.13
32.01
51.10
(3.99%)
(5.09%)
77
17.13
LT debt€M
47.79
45.84
40.39
39.73
36.84
36.61
36.15
33.65
29.72
31.92
62.26
(2.83%)
(4.08%)
66
Revenue
€76.54M
7.60%
1.00×
Cost of revenue
€46.65M
7.91%
1.03×
Operating expenses
€10.16M
7.13%
0.96×
Spread over hurdle
(2.48%)