178.0
Revenue€M
109.2
115.5
122.3
128.9
131.4
133.9
140.0
144.2
151.1
154.6
197.3
3.31%
3.75%
25
3.44
Revenue growth%
9.92
12.37
13.43
15.86
14.39
14.53
15.16
14.95
15.93
16.09
12.43
15.16
14.74
57
16.29
Gross margin%
9.48
11.27
9.19
7.94
10.69
10.81
13.36
13.52
14.21
13.68
3.71
13.52
11.04
63
26.54
Operating margin%
25.12
22.90
21.63
18.77
20.40
19.02
16.56
18.67
17.48
14.60
9.18
17.48
18.89
88
15.85
Net margin%
5.17
4.99
3.27
0.73
0.40
0.40
0.40
1.98
0.85
2.24
2.27
0.85
1.42
16
11.83
P/E ratio (avg)x
62.54
60.83
62.77
67.75
79.22
92.26
93.59
94.06
95.83
114.2
31.11
94.06
85.74
19
9.751
EV/EBITx
14.84
15.30
14.99
14.08
13.09
13.11
13.48
14.36
13.21
11.49
17.55
13.21
13.78
20
13.81
FCF yield (avg)%
12.77
13.17
15.30
18.11
17.94
18.80
21.00
18.56
19.98
22.94
26.05
19.98
18.33
89
15.77
FCF margin%
14.72
13.94
14.62
11.78
11.71
14.57
14.76
14.79
15.32
15.85
3.32
14.79
14.67
92
1.705
FCF / Net incomex
1.066
1.059
1.209
1.188
1.239
1.185
1.192
1.192
1.195
1.297
1.037
1.192
1.192
50
4.92
ROIC%
31.98
32.19
32.84
34.41
36.88
37.13
36.12
37.84
38.71
39.55
15.42
37.84
36.50
45
27.18
Return on equity%
22.57
20.02
22.99
23.86
22.68
23.38
22.01
20.83
20.34
21.55
22.17
21.55
22.29
24
20.32
Return on assets%
14.11
14.18
12.81
13.71
15.48
12.89
14.49
15.87
16.66
16.40
14.91
15.87
14.33
46
1.33
EPS€
2.67
2.96
2.92
2.87
2.79
2.86
2.90
3.11
2.94
3.44
1.40
4.30%
3.30%
—
24.23
EPS growth%
29.56
32.11
30.52
31.80
29.01
27.51
26.21
27.93
25.79
27.78
2.77
27.51
28.47
15
3.81
Bookvalue per sh€
8.63
8.64
10.15
10.29
10.23
11.43
11.00
10.92
10.50
10.97
1.73
1.40%
4.03%
—
2.18
FCF per share€
3.71
3.81
4.22
3.90
3.86
3.47
3.69
3.30
2.95
2.73
1.44
(6.69%)
(2.23%)
—
3.92
Dividend per sh€
3.45
3.66
4.21
4.16
4.18
4.64
5.08
4.75
5.02
5.83
1.60
6.85%
5.02%
—
29.49
Div yield (avg)%
4.69
2.30
1.61
0.40
0.40
2.11
0.44
1.48
0.40
0.40
20.67
0.44
0.96
73
4.79
Payout ratio%
18.59
20.50
23.48
25.42
26.35
25.12
24.23
23.84
21.11
22.15
4.61
23.84
23.66
45
11.20
Shares (diluted)M
14.56
17.11
18.44
21.23
24.97
27.51
26.97
31.80
32.79
33.43
11.31
6.01%
8.75%
34
19.60
Buyback yield%
1.52
2.74
4.00
4.28
5.86
5.08
2.57
0.92
3.23
4.05
5.37
3.23
3.62
39
0.386
D/E ratiox
1.165
1.363
1.466
1.688
1.935
2.115
2.433
2.810
2.823
3.232
1.078
2.810
2.025
16
114.0
Enterprise value€M
25.99
27.55
26.46
25.77
28.46
28.15
26.97
28.29
32.71
36.91
12.21
5.34%
4.31%
60
136.8
LT debt€M
200.1
219.9
233.2
230.3
223.5
241.5
261.8
296.1
288.5
268.5
95.29
3.73%
2.96%
9
Revenue
€154.6M
3.75%
1.00×
Cost of revenue
€72.53M
3.78%
1.00×
Operating expenses
€32.41M
4.14%
1.04×
Spread over hurdle
38.99%