66.10
Revenue€M
43.26
45.93
49.63
52.91
55.52
59.11
62.60
66.91
72.61
78.89
67.48
7.28%
7.11%
69
8.03
Revenue growth%
20.33
22.97
24.04
25.99
23.38
22.14
20.84
21.51
22.01
24.35
12.92
22.01
22.55
72
2.52
Gross margin%
7.15
9.68
9.45
6.95
8.52
11.28
9.88
12.17
9.19
6.72
27.03
9.88
9.32
59
6.66
Operating margin%
4.15
5.23
2.40
2.35
0.40
2.38
3.52
3.78
3.08
0.40
10.22
3.08
2.74
52
28.74
Net margin%
12.47
11.31
12.18
11.81
13.57
16.35
15.23
13.95
14.58
13.41
4.47
14.58
13.49
93
28.30
P/E ratio (avg)x
43.98
43.34
49.08
52.01
58.80
54.93
54.39
54.10
58.87
67.70
23.85
54.93
54.25
83
17.97
EV/EBITx
18.72
18.87
19.45
18.90
20.26
19.66
17.53
16.69
17.96
18.68
34.32
17.96
18.80
88
3.00
FCF yield (avg)%
6.64
4.88
7.30
6.29
4.46
2.30
3.97
5.52
5.97
6.33
11.81
5.52
5.75
18
19.74
FCF margin%
15.09
16.29
13.66
12.49
9.80
7.49
10.02
8.39
7.07
7.44
29.68
7.49
9.91
91
1.109
FCF / Net incomex
0.547
0.535
0.523
0.478
0.474
0.474
0.431
0.381
0.358
0.372
1.736
0.381
0.474
28
16.64
ROIC%
9.37
11.03
11.00
9.63
8.61
9.33
11.44
14.16
17.14
18.32
6.38
14.16
11.02
63
22.02
Return on equity%
5.74
4.25
2.38
0.40
2.61
2.64
5.21
6.40
5.46
6.06
26.40
5.46
4.73
85
4.39
Return on assets%
14.61
16.57
18.12
17.95
17.05
16.69
14.58
12.81
14.04
14.26
20.34
14.26
15.59
26
0.69
EPS€
1.16
1.23
1.33
1.28
1.39
1.48
1.51
1.63
1.64
1.75
0.77
4.64%
4.76%
—
9.68
EPS growth%
1.83
0.50
2.79
5.00
6.84
6.79
9.25
10.26
10.71
12.08
14.28
10.26
6.81
11
0.82
Bookvalue per sh€
0.46
0.49
0.50
0.56
0.55
0.54
0.58
0.63
0.63
0.61
0.41
2.21%
3.99%
—
0.91
FCF per share€
0.26
0.25
0.24
0.24
0.27
0.27
0.30
0.31
0.33
0.34
0.15
4.62%
3.96%
—
0.41
Dividend per sh€
0.72
0.65
0.69
0.63
0.67
0.70
0.64
0.64
0.63
0.67
0.86
(0.22%)
(1.00%)
—
2.09
Div yield (avg)%
13.97
16.61
17.53
18.50
19.31
17.29
19.86
18.47
16.01
13.70
25.57
17.29
17.41
67
2.35
Payout ratio%
7.32
4.35
7.16
6.44
6.97
5.38
2.56
1.41
3.69
0.75
24.90
2.56
4.87
68
58.38
Shares (diluted)M
73.59
71.11
81.78
80.82
75.58
80.16
83.52
78.25
85.90
85.74
57.87
2.56%
1.56%
5
6.24
Buyback yield%
27.95
30.23
31.33
29.85
27.14
29.46
31.85
29.22
30.24
28.07
23.21
29.46
29.65
59
1.097
D/E ratiox
2.741
2.610
2.937
2.730
3.173
3.427
3.414
3.521
3.793
3.836
1.533
3.521
3.293
51
21.47
Enterprise value€M
32.44
29.59
27.42
25.18
24.69
28.26
26.96
29.34
32.11
35.49
69.63
7.53%
1.35%
60
34.56
LT debt€M
75.30
73.32
71.71
70.98
74.32
69.99
77.14
87.14
79.17
76.69
50.41
0.63%
(0.66%)
15
Revenue
€78.89M
7.11%
1.00×
Cost of revenue
€55.22M
7.11%
1.00×
Operating expenses
€10.53M
7.62%
1.05×
Goodwill & intangibles
16.95%
Cash and investments
15.97%
Spread over hurdle
15.77%