18.84
Revenue€M
40.94
40.65
41.89
42.45
43.29
44.15
45.41
46.28
47.58
48.49
19.84
2.30%
1.84%
31
9.50
Revenue growth%
19.93
17.58
17.12
14.20
16.94
16.45
13.46
14.08
11.22
11.72
27.66
13.46
15.33
54
11.07
Gross margin%
19.75
17.51
15.73
16.80
18.75
18.48
18.12
15.91
14.02
11.64
27.75
15.91
17.15
21
8.03
Operating margin%
34.97
32.22
32.14
33.33
32.81
30.59
32.36
34.52
35.13
33.92
18.44
33.92
33.07
32
14.41
Net margin%
31.43
29.55
26.82
28.57
28.90
29.38
31.19
30.90
29.54
31.45
18.78
30.90
29.54
68
27.61
P/E ratio (avg)x
49.58
52.36
49.57
55.99
59.97
62.38
67.00
69.24
67.53
68.60
21.97
67.53
61.17
37
8.276
EV/EBITx
21.92
24.47
26.33
27.84
28.02
29.74
32.83
36.63
41.81
46.26
11.23
36.63
28.88
48
18.54
FCF yield (avg)%
9.67
9.57
10.17
12.10
10.31
10.90
10.35
11.79
13.29
12.98
15.45
11.79
10.63
23
17.63
FCF margin%
15.31
15.80
17.49
20.47
18.95
17.41
17.92
18.17
19.07
17.43
19.47
17.92
17.71
25
0.682
FCF / Net incomex
0.297
0.313
0.349
0.376
0.351
0.380
0.405
0.465
0.460
0.489
0.860
0.460
0.378
21
8.37
ROIC%
5.20
5.68
2.70
2.65
3.96
6.07
7.90
7.48
8.47
9.22
9.05
7.90
5.87
20
29.83
Return on equity%
26.34
29.25
26.78
25.70
22.93
23.77
24.02
21.47
23.36
23.55
27.59
23.55
23.90
19
25.26
Return on assets%
11.05
12.57
15.40
13.23
10.72
11.55
14.08
15.17
14.73
16.69
27.12
14.73
13.65
66
0.63
EPS€
0.69
0.72
0.77
0.82
0.78
0.73
0.85
0.83
0.89
0.89
0.69
2.70%
3.69%
—
24.32
EPS growth%
13.27
13.75
13.50
16.37
18.81
16.30
18.81
21.34
22.20
24.82
27.26
21.34
17.59
11
0.46
Bookvalue per sh€
0.38
0.37
0.35
0.32
0.31
0.32
0.31
0.32
0.33
0.34
0.41
2.01%
(0.35%)
—
0.89
FCF per share€
0.87
0.85
0.84
0.83
0.73
0.68
0.65
0.66
0.60
0.61
0.50
(3.31%)
(2.65%)
—
1.03
Dividend per sh€
0.68
0.63
0.57
0.65
0.68
0.62
0.68
0.70
0.78
0.74
1.15
1.57%
1.02%
—
11.93
Div yield (avg)%
12.01
14.13
13.01
15.32
13.99
15.87
16.00
17.93
20.24
18.06
3.16
17.93
15.60
74
10.50
Payout ratio%
16.49
14.57
15.45
15.76
13.37
14.43
12.99
11.78
12.54
12.46
5.08
12.54
13.90
25
21.47
Shares (diluted)M
18.11
15.71
16.61
14.73
15.47
14.52
15.07
14.35
12.49
10.88
20.68
(6.79%)
(5.19%)
70
28.86
Buyback yield%
27.50
25.39
25.67
23.58
23.35
21.62
21.81
21.54
19.59
21.51
5.68
21.54
22.58
35
1.168
D/E ratiox
1.126
1.250
1.428
1.509
1.550
1.676
1.675
1.847
1.936
1.817
1.614
1.817
1.612
94
35.56
Enterprise value€M
27.17
23.69
23.37
21.64
23.25
20.77
19.14
18.68
17.37
18.05
15.72
(4.93%)
(4.00%)
12
27.76
LT debt€M
23.91
20.43
20.12
17.50
17.25
16.50
15.90
13.53
13.97
14.13
26.53
(3.92%)
(6.46%)
73
Revenue
€48.49M
1.84%
1.00×
Cost of revenue
€27.90M
1.59%
0.98×
Operating expenses
€6.212M
3.06%
1.13×
Cash and investments
14.54%
Spread over hurdle
14.77%