11.95
Revenue€M
65.59
66.87
67.93
70.32
71.69
73.80
76.55
80.27
83.60
85.60
12.58
3.61%
3.20%
52
9.12
Revenue growth%
1.44
2.35
1.73
4.46
1.88
3.65
6.02
4.09
3.06
1.27
17.43
3.65
2.70
7
19.79
Gross margin%
1.64
3.30
5.87
3.90
1.98
1.05
1.85
2.38
2.63
2.56
11.33
2.38
2.47
88
27.31
Operating margin%
15.11
12.80
12.56
14.84
14.84
13.71
11.35
10.91
12.96
12.14
17.32
12.14
12.88
80
6.83
Net margin%
11.08
13.10
14.35
12.33
12.02
11.68
10.36
8.58
7.77
10.67
19.17
10.36
11.38
43
16.57
P/E ratio (avg)x
38.85
42.13
45.45
52.53
62.43
71.84
73.44
73.69
79.93
92.45
12.58
73.69
67.13
46
22.28
EV/EBITx
18.25
18.29
20.77
21.75
23.91
25.32
24.67
27.85
26.72
29.72
6.280
26.72
24.29
72
8.98
FCF yield (avg)%
17.77
18.22
19.32
17.51
15.94
14.48
11.51
11.17
8.34
6.90
4.77
11.17
15.21
76
22.36
FCF margin%
22.10
24.77
24.20
24.77
26.71
23.89
23.46
23.41
22.59
25.00
23.78
23.46
24.04
93
1.393
FCF / Net incomex
1.879
2.042
2.081
2.403
2.536
2.674
3.045
3.163
3.456
3.343
0.315
3.163
2.605
14
23.85
ROIC%
33.43
35.98
37.14
38.70
39.31
41.65
42.82
40.71
41.98
42.06
18.38
41.98
40.01
28
27.72
Return on equity%
16.09
14.16
16.95
16.74
15.90
18.33
18.23
18.89
19.14
19.91
25.05
18.89
17.59
87
10.88
Return on assets%
14.20
13.48
16.12
19.10
18.29
15.44
17.92
19.56
18.94
17.96
21.01
17.96
17.94
13
1.27
EPS€
0.53
0.53
0.59
0.69
0.81
0.92
1.02
1.18
1.32
1.42
1.42
11.88%
9.95%
—
23.61
EPS growth%
14.48
16.89
18.30
19.74
19.18
17.68
20.51
21.51
20.58
18.46
22.99
20.51
18.82
21
1.46
Bookvalue per sh€
0.47
0.55
0.62
0.74
0.73
0.81
0.89
0.95
1.07
1.18
0.72
10.26%
9.90%
—
0.44
FCF per share€
1.19
1.26
1.32
1.42
1.22
1.12
1.11
1.13
1.01
0.90
0.65
(5.91%)
(2.59%)
—
0.32
Dividend per sh€
1.40
1.33
1.45
1.50
1.60
1.81
1.80
1.79
1.72
1.64
0.71
0.51%
2.38%
—
29.33
Div yield (avg)%
3.38
0.56
0.40
2.40
0.40
0.91
0.40
1.84
0.40
2.83
7.15
0.91
0.74
38
16.22
Payout ratio%
4.62
6.82
4.99
6.10
4.08
4.84
4.06
4.16
1.36
0.77
7.60
4.06
4.39
53
17.78
Shares (diluted)M
23.17
23.27
25.67
29.05
29.13
30.70
30.60
35.63
35.76
37.65
17.83
5.26%
4.87%
28
23.96
Buyback yield%
18.01
18.10
18.47
19.32
21.19
19.51
17.57
20.27
20.31
17.90
24.84
19.51
18.90
67
0.225
D/E ratiox
1.683
1.633
1.622
1.445
1.313
1.362
1.202
1.338
1.448
1.310
1.183
1.338
1.403
37
15.58
Enterprise value€M
69.97
70.96
76.40
77.07
75.61
76.21
72.60
64.56
66.48
57.07
30.46
(5.47%)
(3.25%)
12
37.88
LT debt€M
44.20
47.62
46.99
51.44
56.11
61.95
63.69
68.70
74.31
73.31
30.37
5.49%
5.88%
28
Revenue
€85.60M
3.20%
1.00×
Cost of revenue
€53.46M
3.08%
0.99×
Operating expenses
€16.57M
3.50%
1.03×
Cash and investments
20.11%
Spread over hurdle
11.59%