89.14
Revenue€M
84.38
87.38
92.91
99.39
102.9
107.9
110.6
113.6
118.0
122.6
92.06
3.57%
4.06%
64
5.63
Revenue growth%
6.66
6.51
8.97
10.07
9.09
11.76
11.04
13.04
12.63
12.56
15.01
12.56
10.55
18
22.17
Gross margin%
16.45
16.21
13.64
11.30
10.58
10.80
11.37
8.48
8.75
9.32
3.80
9.32
11.05
67
20.65
Operating margin%
24.12
23.91
23.44
26.27
24.65
22.61
20.61
19.58
18.90
21.26
15.74
20.61
23.02
46
4.19
Net margin%
27.21
26.99
25.81
28.10
25.32
27.21
27.16
25.73
28.27
27.02
2.50
27.16
27.09
45
7.098
P/E ratio (avg)x
13.07
14.19
16.48
18.40
20.61
21.75
24.12
24.12
24.51
23.67
14.20
24.12
21.18
93
15.55
EV/EBITx
20.84
22.58
25.14
25.65
23.54
26.12
24.63
23.91
26.47
26.99
24.16
26.12
24.88
76
12.72
FCF yield (avg)%
9.01
9.08
10.95
9.74
7.69
8.27
9.71
7.59
9.94
10.33
24.33
9.71
9.40
19
10.05
FCF margin%
14.57
14.51
12.96
11.77
13.52
12.88
12.19
11.35
12.58
12.30
13.23
12.30
12.73
61
0.230
FCF / Net incomex
0.954
0.873
0.894
0.843
0.802
0.771
0.732
0.685
0.735
0.743
1.465
0.735
0.786
75
4.29
ROIC%
14.37
16.51
16.59
16.55
16.51
17.57
15.34
16.53
19.40
21.69
5.43
17.57
16.54
55
8.28
Return on equity%
28.74
28.42
25.76
22.84
24.60
24.91
26.80
28.18
28.47
31.12
23.40
28.18
27.49
90
9.06
Return on assets%
1.58
3.09
1.66
0.76
0.40
0.40
1.37
1.71
0.42
0.40
23.61
0.42
1.06
62
1.92
EPS€
4.03
4.14
4.27
4.65
5.53
5.99
6.58
7.82
8.66
10.07
2.02
12.73%
10.16%
—
18.26
EPS growth%
19.24
19.35
21.63
21.33
18.86
21.10
22.77
21.62
23.60
20.66
15.53
21.62
21.22
50
2.07
Bookvalue per sh€
2.90
3.20
3.50
4.09
4.10
4.71
5.36
6.46
7.16
8.67
2.05
16.17%
12.90%
—
0.97
FCF per share€
0.31
0.33
0.31
0.28
0.25
0.27
0.25
0.22
0.24
0.24
0.65
(0.67%)
(2.24%)
—
1.09
Dividend per sh€
1.52
1.47
1.38
1.51
1.66
1.76
1.84
1.68
1.80
1.65
1.38
(0.13%)
0.57%
—
29.57
Div yield (avg)%
17.33
14.69
14.77
13.52
11.72
9.76
11.51
9.59
7.56
10.44
19.72
9.76
11.62
27
8.34
Payout ratio%
28.82
28.43
25.65
23.01
23.93
24.09
22.09
22.21
20.91
22.14
15.39
22.14
23.47
45
10.95
Shares (diluted)M
16.02
15.35
16.88
17.52
19.41
22.94
22.49
26.33
27.44
28.19
11.08
7.75%
6.27%
83
5.03
Buyback yield%
24.81
24.64
25.72
23.12
20.22
20.17
18.11
17.35
17.08
17.55
9.92
17.55
20.19
73
1.510
D/E ratiox
1.368
1.417
1.658
1.565
1.721
1.724
1.813
2.091
2.135
2.058
0.626
2.058
1.723
85
26.22
Enterprise value€M
48.77
56.53
60.90
65.20
70.04
78.44
94.77
106.6
107.6
111.4
98.44
9.72%
8.47%
12
15.91
LT debt€M
86.23
93.35
89.73
90.68
85.28
92.14
79.99
82.38
74.85
65.87
103.5
(5.04%)
(2.48%)
42
Revenue
€122.6M
4.06%
1.00×
Cost of revenue
€85.79M
4.06%
1.00×
Operating expenses
€24.63M
3.69%
0.97×
Cash and investments
18.52%
Spread over hurdle
(2.23%)