19.98
Revenue€M
28.46
29.43
29.96
31.41
32.75
34.76
35.55
36.97
39.35
41.54
21.71
4.87%
4.03%
46
19.64
Revenue growth%
7.64
9.83
10.54
12.71
12.50
15.18
15.67
17.17
15.99
14.65
20.33
15.67
13.68
6
19.50
Gross margin%
12.23
14.86
12.67
14.19
16.90
16.81
14.93
15.73
17.45
17.90
2.04
16.81
15.33
7
13.93
Operating margin%
14.16
11.59
12.90
14.29
14.26
15.32
18.14
19.10
19.05
16.58
7.42
18.14
14.81
90
20.54
Net margin%
19.30
16.62
14.83
14.17
14.16
12.23
13.65
12.21
13.07
11.89
6.77
12.23
13.91
94
25.94
P/E ratio (avg)x
19.71
23.44
23.99
27.94
29.14
28.87
33.17
35.08
35.10
35.43
13.63
35.08
29.00
27
31.13
EV/EBITx
22.78
20.98
21.51
21.04
20.33
23.39
27.01
30.41
30.99
29.17
9.528
29.17
23.09
26
14.08
FCF yield (avg)%
12.94
13.23
11.45
13.11
15.41
14.20
13.97
11.24
12.50
15.15
21.63
13.97
13.17
55
23.23
FCF margin%
34.27
34.77
31.96
34.78
35.41
35.77
37.13
38.42
37.42
38.88
18.05
37.42
35.59
76
1.201
FCF / Net incomex
0.569
0.646
0.696
0.723
0.689
0.671
0.733
0.813
0.780
0.837
1.682
0.780
0.710
46
4.65
ROIC%
9.62
7.91
6.90
6.39
3.68
3.39
1.27
0.40
0.40
2.74
14.42
1.27
3.53
54
7.21
Return on equity%
0.92
3.13
2.34
4.84
7.17
7.59
9.93
12.55
10.27
11.74
9.13
10.27
7.38
31
26.15
Return on assets%
17.12
17.15
18.13
16.52
13.91
16.08
15.27
14.06
16.31
18.36
21.73
16.08
16.42
86
0.87
EPS€
1.37
1.42
1.46
1.53
1.34
1.31
1.18
1.27
1.10
1.10
0.93
(3.84%)
(3.76%)
—
26.84
EPS growth%
25.27
25.86
23.05
23.88
23.35
24.92
25.30
25.85
26.54
29.10
19.45
25.85
25.28
69
0.79
Bookvalue per sh€
0.75
0.79
0.82
0.74
0.63
0.59
0.54
0.46
0.42
0.36
3.13
(10.49%)
(8.30%)
—
2.40
FCF per share€
2.63
2.44
2.35
2.45
2.66
2.46
2.53
2.74
2.86
2.91
0.90
1.81%
1.32%
—
1.49
Dividend per sh€
1.28
1.23
1.32
1.28
1.36
1.52
1.66
1.73
1.64
1.71
3.80
4.74%
3.18%
—
20.41
Div yield (avg)%
10.72
13.25
12.25
9.99
7.68
8.14
7.85
6.40
5.97
7.11
5.25
7.11
8.00
90
10.08
Payout ratio%
7.31
7.08
4.21
2.48
1.51
0.40
0.90
3.32
2.17
0.92
13.79
0.92
2.32
23
5.115
Shares (diluted)M
8.900
10.53
12.62
12.42
12.62
14.57
14.87
16.53
18.90
20.23
5.012
9.90%
9.59%
10
13.39
Buyback yield%
11.57
9.57
6.67
9.42
9.25
10.42
11.42
11.32
12.19
9.90
26.42
11.32
10.16
89
0.911
D/E ratiox
1.348
1.475
1.715
1.656
1.660
1.892
1.857
2.059
2.039
2.285
0.556
2.039
1.786
57
29.32
Enterprise value€M
8.285
7.841
8.120
7.834
8.110
7.025
6.945
6.561
6.560
7.099
8.170
(2.63%)
(0.90%)
47
4.541
LT debt€M
12.35
11.68
12.52
11.65
11.77
12.09
12.84
12.30
12.32
12.31
18.74
0.89%
(0.72%)
31
Revenue
€41.54M
4.03%
1.00×
Cost of revenue
€29.08M
4.03%
1.00×
Operating expenses
€9.296M
4.32%
1.03×
Cash and investments
20.48%
Spread over hurdle
(1.48%)