20.25
Revenue€M
8.895
9.878
10.85
11.61
12.74
14.11
15.58
16.69
18.16
19.49
21.35
8.89%
9.11%
12
2.49
Revenue growth%
15.26
13.07
15.46
16.19
14.04
16.88
17.10
14.77
12.65
10.69
24.25
14.77
15.02
37
7.43
Gross margin%
4.52
1.60
3.26
3.00
4.74
3.23
5.05
7.64
4.78
6.25
26.94
5.05
4.63
18
25.03
Operating margin%
30.36
33.00
30.67
31.58
32.20
33.60
35.81
38.31
38.56
37.07
23.11
37.07
33.30
27
11.85
Net margin%
10.01
7.80
10.74
9.12
10.13
12.21
10.64
8.33
9.71
11.74
29.03
10.64
10.07
43
16.79
P/E ratio (avg)x
28.84
27.70
26.23
29.46
31.30
29.37
29.85
31.95
29.84
29.09
37.16
29.84
29.42
41
32.67
EV/EBITx
43.06
50.21
55.23
52.41
59.26
60.57
60.30
60.46
69.03
80.64
25.10
60.57
59.78
56
11.77
FCF yield (avg)%
30.39
27.42
27.29
28.76
27.50
29.41
32.08
30.85
31.22
32.48
14.87
31.22
29.90
61
19.98
FCF margin%
25.43
25.97
23.87
23.05
24.29
26.06
27.34
25.36
26.08
28.56
26.38
26.08
25.70
72
0.581
FCF / Net incomex
0.889
0.983
0.928
1.031
0.944
0.917
1.023
1.053
1.143
1.065
1.001
1.053
1.003
63
20.81
ROIC%
14.48
15.48
15.34
13.54
12.59
13.27
12.50
15.24
17.42
14.58
7.46
14.58
14.53
61
13.66
Return on equity%
16.68
16.97
17.88
20.39
18.93
18.47
17.76
16.30
14.21
15.58
18.02
16.30
17.37
41
22.23
Return on assets%
31.73
29.51
29.42
30.27
27.90
28.28
29.39
30.99
33.15
32.12
7.30
30.99
29.89
66
0.42
EPS€
0.23
0.25
0.27
0.28
0.30
0.27
0.26
0.27
0.30
0.32
0.45
1.54%
4.05%
—
12.16
EPS growth%
16.59
16.81
16.35
14.15
14.96
13.60
14.49
14.86
12.75
10.72
2.06
13.60
14.68
59
0.36
Bookvalue per sh€
0.26
0.31
0.34
0.37
0.41
0.50
0.49
0.51
0.59
0.67
0.11
10.19%
10.63%
—
0.31
FCF per share€
0.53
0.60
0.58
0.53
0.56
0.52
0.59
0.65
0.66
0.61
0.36
1.59%
1.87%
—
0.34
Dividend per sh€
0.15
0.15
0.15
0.16
0.16
0.16
0.18
0.19
0.18
0.19
0.22
4.00%
2.06%
—
22.78
Div yield (avg)%
23.38
25.82
25.45
23.75
25.92
26.00
23.54
25.00
23.70
23.35
19.17
23.70
24.38
90
28.82
Payout ratio%
27.56
30.03
30.17
32.60
34.14
34.94
32.24
32.28
29.44
29.96
19.94
32.24
31.20
48
26.15
Shares (diluted)M
41.43
46.29
45.17
47.20
47.06
50.78
48.73
55.97
54.99
57.30
26.43
4.02%
3.64%
17
23.59
Buyback yield%
8.65
8.12
7.45
9.63
7.44
6.09
5.32
5.76
7.16
6.09
12.12
6.09
7.30
17
1.549
D/E ratiox
0.688
0.741
0.749
0.878
0.933
0.988
0.934
0.993
1.085
1.038
1.497
0.993
0.933
65
13.51
Enterprise value€M
16.38
18.37
18.49
21.13
22.30
26.06
27.56
31.57
30.66
34.53
2.315
9.13%
8.60%
24
17.60
LT debt€M
8.652
9.520
10.87
12.08
12.99
13.89
15.33
16.31
16.48
17.40
4.437
6.03%
7.65%
83
Revenue
€19.49M
9.11%
1.00×
Cost of revenue
€11.39M
8.74%
0.97×
Operating expenses
€3.823M
9.80%
1.07×
Cash and investments
16.81%
Spread over hurdle
11.92%