13.60
Revenue€M
33.93
34.31
35.80
37.34
37.41
38.11
39.23
39.97
40.51
41.19
14.68
1.94%
2.29%
40
23.32
Revenue growth%
26.76
28.76
27.43
27.64
24.68
26.53
26.76
28.43
29.46
32.11
16.08
28.43
27.54
24
10.77
Gross margin%
18.45
15.69
13.53
15.10
17.33
17.94
15.16
17.81
16.26
13.78
11.86
16.26
15.98
60
29.16
Operating margin%
14.01
11.91
12.81
11.58
9.09
6.21
7.13
9.47
8.92
10.64
22.69
8.92
10.06
53
8.79
Net margin%
11.45
12.52
15.48
18.24
20.65
22.20
20.88
21.65
18.67
19.12
22.84
20.88
18.90
41
20.95
P/E ratio (avg)x
36.89
41.60
47.18
45.81
48.01
55.06
53.29
61.87
58.28
54.44
27.88
55.06
50.65
69
29.28
EV/EBITx
20.83
22.79
24.42
23.81
23.41
21.90
19.68
19.45
18.35
19.47
13.13
19.47
21.36
38
14.93
FCF yield (avg)%
26.94
25.94
24.49
25.87
24.58
26.93
27.93
29.09
31.24
32.74
20.97
29.09
26.93
13
27.32
FCF margin%
0.40
1.91
1.57
2.66
3.61
0.79
0.40
0.40
1.60
0.70
22.32
0.70
1.18
93
1.499
FCF / Net incomex
1.470
1.650
1.845
2.228
2.670
3.229
3.471
3.848
4.418
4.801
0.668
3.848
2.949
49
13.97
ROIC%
6.67
8.06
5.82
8.17
8.00
5.64
5.20
4.28
6.12
4.34
24.23
5.20
5.97
31
7.03
Return on equity%
13.94
16.58
16.56
13.88
13.81
13.62
14.30
12.30
13.44
13.84
21.92
13.62
13.86
25
27.98
Return on assets%
26.35
29.03
28.06
25.16
24.76
22.87
24.40
25.65
26.32
26.28
2.09
25.65
25.96
39
2.26
EPS€
3.24
3.24
3.54
3.99
4.49
4.47
4.42
4.68
4.97
5.34
2.45
3.52%
6.04%
—
23.47
EPS growth%
28.84
30.90
29.20
27.78
25.77
27.44
24.62
24.90
26.37
26.32
12.40
26.32
26.91
55
3.67
Bookvalue per sh€
1.43
1.36
1.46
1.47
1.64
1.82
1.94
1.83
1.80
1.87
0.64
2.61%
2.91%
—
2.81
FCF per share€
2.90
2.82
3.00
3.26
3.23
3.15
3.07
2.83
2.68
2.86
1.83
(2.35%)
0.89%
—
2.35
Dividend per sh€
3.35
3.10
3.36
3.75
3.42
3.63
3.84
3.38
3.21
3.39
2.02
(0.19%)
0.86%
—
6.49
Div yield (avg)%
27.38
28.89
28.90
30.09
29.78
27.90
29.06
29.61
28.64
26.60
4.37
28.64
28.89
72
5.12
Payout ratio%
20.28
18.02
20.85
19.31
18.34
16.52
17.58
18.93
21.47
22.45
25.79
18.93
19.12
26
5.248
Shares (diluted)M
8.516
8.473
9.966
9.479
9.765
11.20
11.72
12.16
11.72
11.79
5.203
3.84%
3.66%
87
22.63
Buyback yield%
10.19
12.79
11.25
8.90
10.65
8.37
5.77
5.53
7.77
9.47
4.34
7.77
9.19
63
0.987
D/E ratiox
1.034
0.967
0.903
0.953
0.897
0.960
0.965
1.054
1.078
1.037
0.203
1.037
0.966
62
26.80
Enterprise value€M
42.55
39.92
37.51
41.21
37.63
35.42
31.27
31.25
30.72
28.03
16.81
(5.72%)
(4.05%)
20
40.64
LT debt€M
24.74
26.75
27.78
29.67
30.10
35.11
36.38
41.07
47.86
45.54
41.12
8.63%
6.27%
87
Revenue
€41.19M
2.29%
1.00×
Cost of revenue
€19.86M
1.91%
0.96×
Operating expenses
€9.626M
2.63%
1.03×
Spread over hurdle
31.98%