19.19
Revenue€M
26.67
29.20
30.77
32.52
34.56
37.90
40.61
44.67
47.88
51.26
19.84
8.20%
7.45%
60
3.64
Revenue growth%
13.28
11.85
13.94
14.98
15.64
13.62
11.45
11.26
10.22
11.93
23.83
11.45
12.61
17
17.09
Gross margin%
30.85
32.44
30.72
30.66
31.10
31.03
29.06
27.27
26.34
23.55
9.73
27.27
30.69
93
22.04
Operating margin%
8.57
10.82
8.17
5.31
5.54
6.68
5.52
6.84
6.96
6.83
11.03
6.83
6.84
84
29.12
Net margin%
9.77
11.57
12.91
13.86
13.51
11.57
13.83
16.45
15.71
17.33
29.92
15.71
13.67
45
20.53
P/E ratio (avg)x
20.56
21.97
23.35
22.71
26.10
30.33
34.74
38.33
37.39
36.92
23.44
36.92
28.22
10
7.512
EV/EBITx
38.70
40.90
47.40
54.08
63.60
74.26
86.98
84.27
88.18
102.6
20.05
86.98
68.93
66
21.30
FCF yield (avg)%
15.44
18.01
18.93
16.43
14.29
12.93
12.97
14.75
16.39
14.71
2.23
14.71
15.09
81
7.05
FCF margin%
16.30
13.79
14.31
17.14
17.06
18.58
18.04
16.40
14.03
13.05
15.44
16.40
16.35
55
0.285
FCF / Net incomex
0.608
0.555
0.559
0.597
0.557
0.579
0.595
0.608
0.525
0.543
0.997
0.579
0.569
54
7.41
ROIC%
18.58
20.09
18.32
18.66
16.42
15.30
16.69
14.33
15.67
14.71
9.34
15.30
16.56
46
16.09
Return on equity%
9.99
8.59
6.91
9.00
7.95
9.50
8.70
6.76
6.11
6.58
23.56
6.76
8.27
84
15.21
Return on assets%
3.95
2.51
2.04
5.02
4.39
3.69
4.73
4.97
2.21
0.40
6.14
3.69
3.82
27
0.68
EPS€
0.71
0.75
0.72
0.63
0.67
0.73
0.72
0.76
0.78
0.77
0.73
2.79%
1.29%
—
21.01
EPS growth%
11.36
11.03
11.84
10.89
13.08
11.69
11.37
11.52
13.58
15.56
10.90
11.69
11.61
15
3.74
Bookvalue per sh€
1.18
1.07
1.15
1.20
1.25
1.33
1.30
1.32
1.41
1.52
3.23
4.12%
2.68%
—
3.74
FCF per share€
2.24
2.20
2.22
2.40
2.37
2.36
2.43
2.62
2.50
2.90
3.34
4.12%
3.55%
—
2.43
Dividend per sh€
0.49
0.49
0.54
0.53
0.48
0.45
0.42
0.42
0.43
0.47
0.73
(0.27%)
0.61%
—
17.69
Div yield (avg)%
22.31
19.92
17.92
19.27
20.29
22.35
24.71
26.98
25.82
24.86
3.43
24.86
22.33
74
20.21
Payout ratio%
20.92
21.38
19.46
20.60
22.99
23.39
21.53
20.08
22.10
19.22
22.92
21.53
21.15
62
18.96
Shares (diluted)M
20.47
21.72
23.67
24.56
23.12
23.73
22.95
21.14
20.91
19.55
18.25
(3.30%)
(0.03%)
69
27.38
Buyback yield%
2.89
0.40
0.40
2.21
1.06
0.40
2.87
1.20
3.65
2.13
22.15
2.13
1.66
35
1.141
D/E ratiox
0.880
0.927
0.995
1.144
1.217
1.175
1.216
1.400
1.508
1.615
1.423
1.400
1.195
14
28.44
Enterprise value€M
35.94
42.23
46.99
52.64
52.62
60.92
71.05
69.99
77.83
87.65
38.66
10.75%
10.12%
33
46.11
LT debt€M
29.62
28.52
24.88
23.83
20.25
21.35
20.40
19.98
16.90
16.71
26.76
(3.77%)
(5.83%)
56
Revenue
€51.26M
7.45%
1.00×
Cost of revenue
€34.69M
7.44%
1.00×
Operating expenses
€8.173M
6.88%
0.95×
Property and equipment
15.91%
Spread over hurdle
(3.78%)