23.45
Revenue€M
89.57
94.65
100.8
106.0
110.3
117.0
122.5
127.6
136.9
141.0
25.62
5.03%
4.93%
59
27.54
Revenue growth%
22.26
20.97
23.17
22.79
24.19
25.89
25.10
27.52
26.79
24.74
9.20
25.89
24.47
64
27.42
Gross margin%
21.41
18.65
19.11
20.17
17.77
20.24
18.91
17.89
18.00
17.60
7.81
18.00
18.78
92
25.58
Operating margin%
11.23
11.55
12.44
11.22
11.57
14.08
11.53
12.08
12.46
14.32
10.80
12.46
11.82
37
6.39
Net margin%
7.63
7.18
8.52
6.31
8.38
6.25
8.05
9.18
8.76
11.28
26.91
8.76
8.22
89
32.08
P/E ratio (avg)x
53.38
61.01
66.35
66.75
77.06
76.15
74.36
70.93
74.56
72.30
28.01
74.36
71.62
55
15.78
EV/EBITx
9.509
10.10
10.35
11.47
12.24
13.31
14.77
14.43
14.32
16.29
8.530
14.43
12.77
93
25.75
FCF yield (avg)%
22.06
24.78
27.19
27.02
29.11
27.18
30.01
28.65
30.47
32.74
13.11
30.01
27.92
94
2.98
FCF margin%
35.15
35.16
37.01
34.69
35.54
33.64
36.41
36.77
38.86
41.01
18.58
36.77
35.98
22
0.546
FCF / Net incomex
1.043
1.068
1.093
1.072
1.137
1.305
1.363
1.441
1.532
1.748
0.178
1.441
1.221
51
4.14
ROIC%
29.60
30.45
32.49
29.69
30.69
28.93
29.85
32.14
29.97
32.06
5.45
29.97
30.21
39
3.46
Return on equity%
17.26
15.60
14.83
12.20
10.84
13.35
11.07
11.99
13.78
12.79
6.08
12.79
13.07
84
22.06
Return on assets%
0.40
0.91
2.81
5.04
4.28
6.39
5.21
5.60
4.64
2.87
20.96
5.21
4.46
50
0.82
EPS€
0.72
0.69
0.66
0.58
0.52
0.56
0.55
0.58
0.57
0.59
0.91
2.72%
(3.24%)
—
5.44
EPS growth%
16.66
13.66
12.18
9.93
7.37
5.72
2.98
4.59
3.13
4.85
27.80
4.59
6.54
19
0.58
Bookvalue per sh€
0.64
0.58
0.59
0.51
0.50
0.46
0.42
0.44
0.42
0.37
0.69
(5.54%)
(6.24%)
—
0.83
FCF per share€
0.97
0.97
0.93
0.89
0.88
0.95
0.89
0.94
1.03
1.04
0.78
3.43%
0.53%
—
0.65
Dividend per sh€
1.44
1.40
1.52
1.64
1.79
2.04
2.15
2.56
2.84
2.82
0.21
9.50%
8.55%
—
23.33
Div yield (avg)%
12.94
11.89
13.43
10.88
11.08
13.97
14.09
13.15
16.02
15.12
10.55
14.09
13.29
8
24.19
Payout ratio%
6.36
7.57
6.91
5.85
6.57
6.29
5.71
6.66
4.16
1.57
29.78
5.71
6.32
93
89.66
Shares (diluted)M
76.39
73.64
79.49
69.29
59.18
58.75
51.03
46.26
44.50
48.10
87.42
(4.06%)
(5.08%)
67
18.53
Buyback yield%
24.10
26.97
27.15
26.85
29.83
28.21
29.19
29.95
32.83
30.89
21.01
29.95
28.70
77
0.478
D/E ratiox
0.891
0.940
1.005
0.927
0.824
0.851
0.771
0.751
0.695
0.720
1.293
0.751
0.837
10
100.5
Enterprise value€M
97.25
100.4
102.3
89.61
78.25
78.71
82.43
76.01
77.50
82.79
106.5
1.13%
(1.17%)
17
32.80
LT debt€M
29.48
30.79
35.15
34.18
36.54
42.12
43.35
50.36
53.24
58.40
41.75
9.83%
7.68%
14
Revenue
€141.0M
4.93%
1.00×
Cost of revenue
€76.75M
4.69%
0.98×
Operating expenses
€26.14M
5.07%
1.01×
Cash and investments
16.92%