66.72
Revenue€M
36.05
38.01
40.71
43.50
45.54
49.56
53.37
56.05
59.80
63.01
70.34
6.71%
6.36%
79
14.19
Revenue growth%
4.38
6.31
8.56
9.01
6.84
8.28
8.55
10.69
11.63
9.61
16.20
9.61
8.56
46
29.89
Gross margin%
3.38
1.99
0.40
1.89
2.74
1.50
2.00
3.85
1.40
3.99
8.64
2.00
1.99
6
26.86
Operating margin%
0.48
0.40
2.43
2.32
4.87
3.49
1.32
3.66
5.98
6.12
8.54
3.66
2.96
88
8.64
Net margin%
23.48
25.81
23.87
25.39
24.91
22.29
22.59
23.12
23.61
26.07
16.76
23.12
23.74
56
26.82
P/E ratio (avg)x
69.13
69.04
81.53
85.07
92.35
105.8
105.0
116.5
128.1
144.5
36.28
116.5
98.68
86
21.60
EV/EBITx
66.14
73.66
74.87
84.80
98.94
109.9
110.9
124.4
136.6
156.3
29.41
124.4
104.4
80
10.44
FCF yield (avg)%
25.33
28.27
25.61
25.36
27.27
25.48
24.59
25.53
25.58
26.87
8.17
25.53
25.56
9
20.12
FCF margin%
15.71
16.74
13.95
14.64
13.58
12.99
14.60
15.67
17.22
15.01
8.97
15.01
14.82
21
0.901
FCF / Net incomex
0.961
0.848
0.747
0.782
0.843
0.892
0.834
0.889
0.950
0.868
1.404
0.889
0.858
16
20.31
ROIC%
1.85
1.42
1.38
3.63
4.34
5.73
3.87
3.84
6.45
5.16
22.20
5.16
3.86
18
21.56
Return on equity%
17.00
19.76
21.01
21.12
22.75
23.23
20.99
20.21
19.55
19.46
5.51
20.21
20.60
28
18.04
Return on assets%
17.76
17.35
19.90
18.22
18.38
16.78
19.11
21.83
18.89
20.13
7.08
19.11
18.63
69
0.83
EPS€
0.43
0.44
0.40
0.45
0.49
0.52
0.47
0.48
0.53
0.54
0.92
1.97%
3.06%
—
25.61
EPS growth%
0.40
0.40
1.76
0.40
0.44
0.40
3.01
4.84
5.40
3.26
14.55
3.26
1.10
46
0.31
Bookvalue per sh€
0.75
0.86
1.02
1.15
1.20
1.18
1.34
1.60
1.85
1.91
0.86
9.66%
11.37%
—
0.47
FCF per share€
0.89
1.01
1.08
1.04
1.07
1.01
1.09
1.03
1.16
1.29
0.20
3.78%
4.04%
—
0.54
Dividend per sh€
1.15
1.35
1.47
1.50
1.75
1.86
2.17
2.20
2.48
2.88
0.32
10.47%
11.53%
—
15.54
Div yield (avg)%
11.17
12.41
12.28
9.79
12.63
9.81
8.15
8.59
11.09
11.89
16.44
9.81
11.13
31
23.28
Payout ratio%
12.95
12.99
11.01
11.25
11.94
12.17
11.99
12.81
12.31
14.94
29.34
12.31
12.24
44
23.58
Shares (diluted)M
35.88
35.38
34.48
34.53
40.41
44.93
43.31
51.20
53.90
52.78
23.54
5.49%
4.46%
89
23.78
Buyback yield%
13.19
13.99
14.64
12.95
13.37
13.39
15.01
15.39
16.14
17.85
3.24
15.39
14.32
70
0.465
D/E ratiox
0.890
0.796
0.706
0.757
0.787
0.870
0.968
0.989
0.882
0.854
0.582
0.882
0.862
27
5.112
Enterprise value€M
60.37
61.80
65.46
74.04
73.34
71.38
80.39
84.35
90.85
94.41
3.425
5.18%
4.51%
45
53.32
LT debt€M
94.63
107.9
116.2
128.6
130.9
149.6
146.9
153.1
145.5
163.5
21.32
4.55%
6.91%
60
Revenue
€63.01M
6.36%
1.00×
Cost of revenue
€39.16M
6.49%
1.01×
Operating expenses
€11.89M
5.41%
0.91×
Spread over hurdle
(2.61%)