94.85
Revenue€M
64.41
68.38
73.88
80.83
87.20
91.76
96.60
105.7
113.3
124.3
102.2
7.34%
7.67%
19
23.01
Revenue growth%
7.02
8.17
9.10
8.19
9.01
11.17
13.64
14.22
14.76
13.84
24.96
13.84
10.14
77
6.67
Gross margin%
12.85
15.73
14.48
16.46
13.92
16.70
17.42
18.63
19.21
19.70
11.09
18.63
16.58
79
18.08
Operating margin%
20.25
19.77
19.01
16.32
15.38
15.59
16.08
17.53
17.72
16.37
14.21
16.37
16.95
24
2.69
Net margin%
34.43
35.50
38.00
35.53
34.07
33.89
31.73
30.48
28.08
30.47
2.07
30.48
33.98
62
28.90
P/E ratio (avg)x
28.76
28.57
30.83
32.09
35.03
37.84
41.65
39.18
35.18
35.51
20.80
37.84
35.10
78
23.45
EV/EBITx
19.00
18.17
17.79
16.64
14.60
12.56
12.84
11.09
10.49
9.751
25.34
11.09
13.72
7
24.28
FCF yield (avg)%
9.04
10.97
13.58
14.59
13.14
15.45
17.64
20.18
18.46
15.68
11.65
17.64
15.02
80
21.27
FCF margin%
11.87
12.10
12.31
12.68
14.89
15.13
15.99
18.28
20.34
22.93
17.04
18.28
15.01
63
0.640
FCF / Net incomex
1.031
1.115
1.055
1.076
1.062
0.963
0.963
0.938
0.964
0.866
0.873
0.963
0.997
72
13.44
ROIC%
12.40
12.03
12.33
11.55
13.31
14.95
14.73
12.24
13.64
16.19
4.37
14.73
12.85
64
10.50
Return on equity%
9.09
9.33
9.30
7.84
8.47
8.46
10.99
10.81
9.53
7.82
27.50
9.53
9.20
18
2.42
Return on assets%
5.09
3.12
4.33
3.44
5.71
5.81
5.90
7.16
6.09
4.14
8.07
5.90
5.40
33
1.73
EPS€
0.45
0.47
0.54
0.60
0.68
0.64
0.75
0.87
0.89
0.93
1.92
6.35%
7.85%
—
20.85
EPS growth%
20.78
22.23
24.91
27.58
30.06
32.14
35.05
36.39
34.19
35.05
5.88
35.05
31.10
48
1.72
Bookvalue per sh€
0.93
1.00
0.96
1.00
1.08
1.16
1.12
1.21
1.23
1.15
1.98
1.18%
2.92%
—
1.77
FCF per share€
1.74
1.97
2.17
2.39
2.84
3.26
3.16
3.35
3.91
4.29
1.90
8.58%
10.06%
—
0.68
Dividend per sh€
0.89
1.02
1.07
1.24
1.40
1.31
1.30
1.20
1.14
1.18
1.05
(3.34%)
3.03%
—
21.07
Div yield (avg)%
11.39
8.78
7.73
5.26
3.37
5.24
4.79
3.86
3.09
0.40
4.18
3.86
5.01
88
6.10
Payout ratio%
9.20
11.61
11.86
12.64
10.11
12.16
10.93
10.05
12.19
10.58
8.00
10.93
11.27
43
16.66
Shares (diluted)M
15.12
13.76
13.72
13.29
11.63
10.95
9.751
9.357
8.562
7.356
17.24
(8.76%)
(6.77%)
32
21.93
Buyback yield%
22.94
25.64
25.01
27.35
27.36
29.44
31.22
30.33
30.52
31.44
26.48
30.52
28.40
45
1.122
D/E ratiox
0.983
0.944
0.926
0.810
0.759
0.735
0.763
0.805
0.730
0.717
0.725
0.735
0.784
22
26.57
Enterprise value€M
30.70
29.91
31.54
32.84
33.46
37.53
41.68
48.85
49.75
52.74
90.04
9.53%
6.74%
54
7.035
LT debt€M
78.38
74.10
69.75
70.81
69.63
76.86
78.00
74.40
69.80
71.49
86.90
0.53%
(0.62%)
45
Revenue
€124.3M
7.67%
1.00×
Cost of revenue
€80.45M
7.90%
1.02×
Operating expenses
€18.87M
6.74%
0.92×
Goodwill & intangibles
18.99%
Spread over hurdle
(0.56%)