15.38
Revenue€M
35.59
36.96
38.66
40.44
42.87
45.88
49.70
51.49
55.29
59.50
16.53
6.78%
5.72%
86
25.44
Revenue growth%
15.24
16.94
14.83
13.29
13.64
15.40
14.73
15.89
18.10
19.45
15.22
15.89
15.32
6
13.22
Gross margin%
26.28
25.78
28.09
31.04
30.34
28.24
28.57
29.76
26.83
23.88
26.97
28.24
28.17
79
22.79
Operating margin%
35.16
32.64
32.22
33.08
35.49
36.00
34.71
37.56
39.50
38.11
21.37
37.56
35.33
5
3.35
Net margin%
2.79
1.77
0.40
0.40
0.40
0.40
1.97
1.41
3.75
6.00
6.04
1.97
1.59
11
30.56
P/E ratio (avg)x
41.96
47.33
44.26
50.08
49.75
51.09
51.19
53.98
55.29
58.51
11.17
53.98
50.58
52
21.78
EV/EBITx
62.96
60.38
70.48
67.16
74.53
80.07
90.95
85.40
89.59
99.46
6.017
89.59
77.30
91
18.88
FCF yield (avg)%
0.85
1.99
3.02
0.40
0.40
0.40
0.40
0.40
1.37
0.74
16.90
0.40
0.57
32
5.32
FCF margin%
27.04
27.01
29.43
28.41
28.85
29.99
32.18
32.19
31.67
32.98
15.90
32.18
29.71
32
1.269
FCF / Net incomex
2.274
2.589
2.619
2.839
3.268
3.227
3.254
3.480
3.577
3.770
1.094
3.480
3.240
13
28.56
ROIC%
23.37
21.44
20.20
19.46
19.87
19.50
21.55
21.87
20.00
22.48
22.13
21.55
20.82
89
19.65
Return on equity%
13.65
16.65
16.73
14.44
11.88
13.77
15.27
14.36
13.29
13.31
18.76
13.77
14.06
61
26.92
Return on assets%
0.61
0.42
0.40
2.41
2.12
3.70
2.43
4.34
5.35
3.90
22.91
3.90
2.42
17
0.67
EPS€
0.85
0.81
0.89
0.95
0.98
0.88
0.92
0.98
0.94
1.05
0.73
1.33%
2.39%
—
26.57
EPS growth%
21.59
20.86
23.10
21.06
18.42
17.41
15.65
13.10
11.22
8.90
13.40
13.10
17.91
60
0.14
Bookvalue per sh€
1.36
1.55
1.68
1.88
1.96
2.28
2.27
2.40
2.45
2.73
0.41
6.83%
7.57%
—
0.54
FCF per share€
0.84
0.85
0.93
0.96
1.06
1.17
1.09
1.17
1.09
0.99
0.71
(1.33%)
2.79%
—
0.19
Dividend per sh€
0.18
0.18
0.19
0.17
0.18
0.17
0.16
0.18
0.18
0.16
0.72
(1.92%)
(2.22%)
—
20.20
Div yield (avg)%
30.24
30.28
28.28
30.15
31.18
29.40
28.07
27.97
27.40
29.48
24.01
28.07
29.44
40
15.31
Payout ratio%
8.59
11.14
12.04
13.67
15.70
18.07
16.67
16.65
16.38
13.71
28.93
16.65
14.70
43
22.46
Shares (diluted)M
26.43
25.68
25.64
23.44
22.57
24.70
23.71
24.33
26.92
26.16
22.36
2.99%
0.79%
85
11.21
Buyback yield%
12.60
9.77
8.90
9.17
8.55
6.71
6.67
6.52
5.91
7.18
13.33
6.67
7.87
84
1.785
D/E ratiox
1.328
1.198
1.093
1.166
1.252
1.210
1.153
1.128
1.136
1.228
0.546
1.153
1.182
16
16.52
Enterprise value€M
83.00
85.26
98.42
101.9
114.9
111.8
115.9
128.9
129.3
128.8
46.58
2.30%
6.16%
88
52.30
LT debt€M
39.91
34.90
37.75
41.26
45.36
49.95
48.54
44.08
39.82
43.44
22.09
(0.86%)
1.47%
9
Revenue
€59.50M
5.72%
1.00×
Cost of revenue
€30.27M
5.79%
1.01×
Operating expenses
€12.00M
6.02%
1.03×