9.353
Revenue€M
32.40
31.91
32.07
32.81
33.60
33.98
34.58
34.01
33.64
33.63
10.20
0.02%
0.66%
87
17.97
Revenue growth%
28.43
28.48
25.81
25.32
22.57
21.44
22.01
21.35
21.99
24.80
24.61
21.99
23.68
32
24.40
Gross margin%
4.49
6.08
3.42
0.99
3.71
1.02
0.40
0.40
1.84
2.15
23.47
1.02
1.99
56
7.01
Operating margin%
1.45
3.27
3.82
6.50
6.54
6.28
7.39
6.37
4.32
3.86
15.61
6.28
5.30
42
20.47
Net margin%
13.45
12.60
14.13
11.63
11.47
13.33
13.04
11.77
10.82
8.71
21.78
11.77
12.18
28
29.89
P/E ratio (avg)x
14.32
12.97
13.50
14.03
14.14
12.60
12.56
12.58
12.40
10.74
21.26
12.56
12.79
57
13.57
EV/EBITx
26.41
25.44
27.46
30.58
34.25
31.75
33.27
36.59
36.36
35.96
13.71
35.96
32.51
29
6.29
FCF yield (avg)%
23.23
22.49
20.64
17.65
14.88
14.35
15.50
15.68
15.28
15.11
4.20
15.28
15.59
40
19.16
FCF margin%
24.30
24.31
25.68
24.09
22.79
20.67
18.33
17.46
15.79
15.46
15.44
17.46
21.73
73
0.215
FCF / Net incomex
1.815
1.902
2.083
2.438
2.800
2.781
3.081
3.243
3.613
4.025
0.972
3.243
2.790
56
3.20
ROIC%
12.55
12.60
10.81
10.60
13.27
13.00
13.93
13.97
11.47
11.71
20.34
13.00
12.58
62
10.85
Return on equity%
11.73
13.58
16.16
14.54
15.36
17.38
16.53
17.92
17.05
18.30
14.07
17.38
16.35
83
16.95
Return on assets%
11.88
14.64
13.99
12.71
11.67
14.08
16.61
18.32
15.47
18.11
15.04
16.61
14.36
14
0.38
EPS€
1.98
2.02
2.06
1.94
2.11
2.38
2.27
2.21
2.52
2.90
0.40
6.55%
3.81%
—
9.08
EPS growth%
21.16
22.71
20.29
18.63
17.65
19.66
18.13
16.37
15.00
16.75
25.79
16.75
18.38
76
1.53
Bookvalue per sh€
2.03
2.02
1.96
2.32
2.76
3.29
3.24
3.34
3.91
4.14
0.50
8.48%
8.71%
—
1.79
FCF per share€
3.60
3.39
3.42
3.47
3.95
4.43
4.73
4.88
4.85
4.86
1.46
4.23%
4.08%
—
1.22
Dividend per sh€
1.35
1.18
1.16
1.02
0.94
0.93
0.81
0.73
0.64
0.67
0.51
(6.41%)
(7.32%)
—
3.20
Div yield (avg)%
29.47
27.46
26.75
25.57
28.35
30.22
28.49
27.30
24.62
23.56
5.47
27.30
27.38
46
14.53
Payout ratio%
2.68
4.75
6.28
4.82
7.02
8.32
9.51
9.05
11.74
12.95
24.02
9.51
7.67
30
9.625
Shares (diluted)M
15.06
17.41
17.18
18.53
18.84
22.29
21.86
22.83
26.11
27.55
9.750
7.90%
7.85%
58
6.07
Buyback yield%
7.10
8.87
8.65
10.96
9.37
7.07
8.86
7.16
8.07
7.64
24.01
7.64
8.36
55
0.586
D/E ratiox
0.734
0.679
0.715
0.672
0.717
0.773
0.686
0.673
0.672
0.686
0.377
0.686
0.686
76
26.51
Enterprise value€M
36.44
33.76
31.31
36.04
36.08
39.78
40.58
40.96
39.92
40.32
2.446
2.24%
2.27%
28
13.72
LT debt€M
30.78
30.95
31.21
36.07
36.65
35.08
39.94
40.83
43.67
43.95
9.276
3.70%
4.24%
81
Revenue
€33.63M
0.66%
1.00×
Cost of revenue
€17.77M
0.59%
0.99×
Operating expenses
€6.661M
1.20%
1.06×
Cash and investments
15.42%
Spread over hurdle
71.56%