12.75
Revenue€M
43.27
42.34
41.71
40.83
41.44
41.23
41.97
41.18
41.64
40.66
13.48
(0.38%)
(0.79%)
84
28.95
Revenue growth%
20.76
22.74
25.38
27.64
25.22
27.77
28.85
31.76
29.16
28.94
14.45
28.94
27.71
83
9.01
Gross margin%
8.37
6.54
6.80
8.70
6.83
9.19
7.64
8.31
11.27
12.59
28.17
9.19
8.34
24
17.99
Operating margin%
6.19
4.14
2.62
1.96
4.56
3.63
2.13
1.81
4.52
7.42
28.21
3.63
3.89
16
4.23
Net margin%
23.62
21.41
21.19
22.64
20.76
18.38
15.63
17.80
19.90
19.09
11.74
18.38
20.33
22
13.82
P/E ratio (avg)x
13.91
15.54
15.80
16.27
16.13
16.15
14.99
14.83
16.08
16.62
33.27
16.08
15.94
20
13.43
EV/EBITx
26.11
24.78
26.29
25.68
25.65
24.46
23.63
22.04
24.15
25.11
17.23
24.15
24.94
64
19.71
FCF yield (avg)%
20.65
17.67
16.12
15.66
15.09
14.71
12.97
10.92
8.43
6.69
5.32
10.92
14.90
56
22.86
FCF margin%
10.14
7.77
8.07
10.42
12.11
10.50
12.38
13.51
16.05
15.07
13.77
13.51
11.31
23
1.776
FCF / Net incomex
0.150
0.166
0.181
0.190
0.200
0.200
0.230
0.226
0.245
0.266
1.017
0.230
0.200
14
18.46
ROIC%
34.62
32.83
30.31
31.52
30.87
30.34
30.76
31.24
33.20
31.80
12.45
31.24
31.38
38
11.06
Return on equity%
14.73
12.71
14.30
12.14
11.30
13.75
15.35
15.68
14.03
12.61
20.81
14.03
13.89
77
19.52
Return on assets%
6.38
8.15
5.72
6.80
7.99
7.38
5.20
5.19
3.87
5.33
21.70
5.20
6.05
74
0.31
EPS€
1.64
1.68
1.98
2.11
2.29
2.49
2.87
3.00
3.11
3.69
0.34
10.03%
8.20%
—
17.51
EPS growth%
16.93
14.56
12.83
12.40
12.55
15.44
16.61
14.71
14.76
13.53
18.75
14.76
14.64
69
0.19
Bookvalue per sh€
1.50
1.56
1.51
1.57
1.58
1.73
1.78
2.12
2.45
2.76
0.98
11.85%
7.81%
—
0.29
FCF per share€
0.37
0.38
0.42
0.42
0.48
0.49
0.56
0.63
0.68
0.79
0.23
10.62%
7.99%
—
1.07
Dividend per sh€
0.59
0.64
0.72
0.76
0.87
1.02
0.99
1.03
1.12
1.08
0.93
4.23%
7.72%
—
26.60
Div yield (avg)%
22.20
22.90
24.65
25.82
28.25
28.09
25.15
27.90
25.30
23.14
20.57
25.30
25.23
25
28.32
Payout ratio%
31.11
29.77
31.63
33.82
33.98
32.43
30.14
31.35
33.83
34.19
5.58
32.43
32.03
11
14.04
Shares (diluted)M
13.36
13.37
14.73
16.45
17.31
16.36
16.21
18.44
18.20
17.37
13.54
0.07%
2.54%
91
13.82
Buyback yield%
8.44
9.81
12.23
11.73
12.37
10.10
10.06
10.51
13.19
13.88
18.16
10.51
11.12
70
0.945
D/E ratiox
2.029
2.049
2.165
2.357
2.747
3.036
2.981
3.519
4.144
4.147
0.686
3.519
2.864
22
1.594
Enterprise value€M
50.02
53.00
63.15
74.82
75.44
73.55
87.73
86.46
91.23
104.1
24.46
6.66%
7.58%
72
35.91
LT debt€M
11.19
10.72
10.53
11.45
12.82
13.35
14.96
16.20
16.79
17.78
17.12
6.76%
5.23%
54
Revenue
€40.66M
(0.79%)
1.00×
Cost of revenue
€26.82M
(0.63%)
1.02×
Operating expenses
€8.606M
(1.20%)
0.96×
Spread over hurdle
15.56%