12.87
Revenue€M
15.11
15.22
15.19
15.20
15.48
15.97
16.07
16.73
16.78
17.35
13.92
2.30%
1.69%
34
14.11
Revenue growth%
14.60
12.47
14.39
16.12
15.61
16.57
17.32
17.12
18.29
20.16
11.64
17.32
16.34
93
18.59
Gross margin%
13.19
13.27
16.13
13.80
16.66
17.49
14.50
12.54
13.30
13.91
23.07
13.91
13.85
14
23.97
Operating margin%
13.71
12.68
12.85
11.32
14.00
16.18
15.27
13.42
14.59
15.09
5.70
15.09
13.85
49
5.87
Net margin%
18.78
21.74
24.51
22.16
21.29
22.44
23.72
23.15
22.68
24.67
10.17
23.15
22.56
51
23.07
P/E ratio (avg)x
13.30
14.43
14.24
16.36
19.33
19.89
20.80
21.89
25.21
26.50
11.25
21.89
19.61
48
15.39
EV/EBITx
39.20
35.30
36.22
40.05
36.69
34.91
30.97
27.60
30.15
29.26
6.602
30.15
35.10
38
24.30
FCF yield (avg)%
24.54
26.44
27.18
28.48
28.38
26.10
26.29
27.75
28.87
29.39
8.88
27.75
27.46
72
20.00
FCF margin%
23.68
25.26
22.85
23.79
22.89
21.32
19.63
20.20
20.37
23.29
14.51
20.37
22.87
13
0.766
FCF / Net incomex
0.776
0.884
1.004
1.092
1.293
1.480
1.713
1.939
2.111
2.166
0.367
1.939
1.386
14
8.30
ROIC%
1.44
0.40
2.28
2.21
3.93
1.15
0.40
0.40
0.40
0.40
23.63
0.40
0.77
7
24.59
Return on equity%
15.16
12.83
10.94
8.98
7.89
9.59
7.16
9.79
7.30
9.83
7.54
9.59
9.69
74
24.95
Return on assets%
19.31
16.63
16.78
17.53
19.09
17.70
15.68
18.19
16.97
18.71
29.17
17.70
17.61
50
1.04
EPS€
2.14
2.39
2.80
2.91
2.91
3.43
3.63
3.82
4.19
4.23
1.09
7.75%
7.89%
—
12.75
EPS growth%
3.39
2.62
4.56
5.14
5.93
6.62
8.62
7.49
6.12
4.62
15.71
6.62
5.54
54
1.44
Bookvalue per sh€
0.33
0.37
0.40
0.43
0.45
0.41
0.42
0.47
0.52
0.47
1.85
1.08%
3.19%
—
0.40
FCF per share€
0.70
0.83
0.86
0.95
1.12
1.19
1.15
1.17
1.34
1.42
0.59
4.95%
8.94%
—
0.82
Dividend per sh€
0.63
0.68
0.72
0.80
0.83
0.80
0.73
0.72
0.71
0.64
1.34
(5.10%)
0.46%
—
20.31
Div yield (avg)%
9.75
10.49
11.19
8.29
6.89
6.62
6.36
7.96
7.28
7.82
13.33
7.28
7.89
65
23.77
Payout ratio%
9.91
7.93
6.01
5.66
6.21
3.38
2.52
2.16
1.29
2.45
9.00
2.45
4.52
69
5.545
Shares (diluted)M
9.976
10.68
12.45
12.66
13.16
13.91
14.86
17.24
16.62
18.34
5.404
6.86%
6.70%
28
11.89
Buyback yield%
6.64
9.39
6.80
8.16
6.98
5.14
5.94
6.10
7.71
10.19
23.98
6.10
6.89
79
0.167
D/E ratiox
1.556
1.640
1.567
1.448
1.604
1.657
1.837
1.791
1.817
2.007
0.907
1.817
1.648
83
17.66
Enterprise value€M
5.825
5.943
5.681
4.925
5.285
4.745
4.282
4.355
3.844
3.324
11.77
(8.86%)
(6.95%)
30
15.40
LT debt€M
8.535
9.586
10.12
10.83
11.70
12.89
12.23
12.01
12.55
13.91
15.31
3.51%
5.79%
7
Revenue
€17.35M
1.69%
1.00×
Cost of revenue
€8.692M
1.73%
1.00×
Operating expenses
€4.070M
1.42%
0.97×
Goodwill & intangibles
14.91%
Spread over hurdle
(2.80%)