21.51
Revenue€M
47.61
50.75
55.86
60.72
64.08
68.05
74.61
78.57
86.52
92.13
23.40
7.53%
7.75%
64
19.89
Revenue growth%
25.35
25.15
25.08
23.42
24.20
25.45
26.52
25.31
24.27
24.10
3.24
25.31
25.11
28
23.71
Gross margin%
9.75
9.98
12.44
13.80
16.77
14.63
16.55
14.94
17.61
18.20
10.71
16.55
14.79
82
16.04
Operating margin%
24.88
27.63
25.96
24.05
24.52
24.57
22.83
22.87
25.56
27.08
23.59
24.57
24.73
68
14.63
Net margin%
12.34
12.66
9.94
7.01
4.77
3.38
4.57
7.25
9.12
9.53
9.35
7.25
8.18
83
31.11
P/E ratio (avg)x
23.21
21.96
20.33
21.18
20.79
22.24
24.51
27.64
28.98
32.99
20.68
27.64
22.73
78
28.43
EV/EBITx
24.36
24.18
21.31
19.67
17.67
15.46
13.34
11.65
11.95
11.63
19.56
11.95
16.56
13
21.28
FCF yield (avg)%
23.30
23.19
24.26
23.18
23.54
25.02
24.09
21.41
19.73
18.51
2.23
21.41
23.24
29
11.77
FCF margin%
8.15
10.99
12.32
13.71
11.16
10.73
9.98
10.68
10.14
12.33
21.84
10.68
10.86
92
0.516
FCF / Net incomex
0.867
0.903
0.864
0.830
0.907
0.924
0.875
0.991
1.007
0.974
0.327
0.974
0.905
22
13.44
ROIC%
23.54
23.78
20.90
17.93
18.22
16.60
17.92
17.58
20.29
22.22
6.79
17.92
19.26
47
20.36
Return on equity%
18.38
18.75
17.67
18.29
17.67
16.69
19.40
20.13
21.43
20.81
5.12
20.13
18.56
48
8.58
Return on assets%
35.70
38.62
38.89
36.08
37.02
34.82
32.48
30.75
30.67
28.62
19.46
30.75
35.26
10
3.04
EPS€
0.74
0.73
0.81
0.86
0.78
0.84
0.84
0.77
0.74
0.70
3.18
(2.28%)
0.36%
—
10.06
EPS growth%
8.65
10.89
8.36
9.62
10.95
10.52
10.69
10.37
10.75
12.32
26.91
10.69
10.61
72
2.38
Bookvalue per sh€
1.45
1.47
1.55
1.62
1.62
1.57
1.52
1.67
1.70
1.64
3.01
0.29%
0.21%
—
1.49
FCF per share€
1.37
1.46
1.41
1.49
1.50
1.61
1.77
1.63
1.77
1.86
3.29
4.31%
1.81%
—
2.36
Dividend per sh€
3.63
3.70
3.69
3.92
4.17
4.53
4.48
4.99
5.34
4.90
2.63
3.25%
3.33%
—
5.57
Div yield (avg)%
16.66
18.48
15.83
14.13
13.13
10.16
11.91
13.24
10.67
12.29
12.43
11.91
13.19
88
17.38
Payout ratio%
21.32
19.72
19.74
22.19
23.60
21.19
20.92
20.33
22.33
22.46
6.88
21.19
21.25
10
16.80
Shares (diluted)M
20.23
21.84
20.88
23.26
25.05
26.02
25.46
23.97
22.81
24.97
16.86
(0.06%)
3.46%
47
29.37
Buyback yield%
18.10
20.72
21.68
21.22
23.06
22.74
21.31
20.32
20.97
21.45
13.63
21.31
21.26
5
1.412
D/E ratiox
2.458
2.337
2.478
2.569
2.628
2.733
2.730
2.903
3.072
3.330
0.748
2.903
2.679
47
105.4
Enterprise value€M
66.02
71.17
83.17
96.67
115.2
137.3
158.0
164.9
161.3
156.0
78.79
6.26%
8.95%
53
80.32
LT debt€M
74.32
76.86
87.49
89.24
96.87
111.5
131.6
132.3
158.5
159.4
21.43
10.47%
8.05%
43
Revenue
€92.13M
7.75%
1.00×
Cost of revenue
€52.23M
7.85%
1.01×
Operating expenses
€11.64M
7.40%
0.97×
Goodwill & intangibles
17.38%
Property and equipment
15.57%
Spread over hurdle
28.24%