18.73
Revenue€M
17.00
18.04
18.99
20.06
21.23
21.95
22.87
24.55
26.44
27.65
20.62
5.43%
5.45%
15
2.18
Revenue growth%
23.06
22.14
22.98
21.39
20.91
21.14
22.76
23.30
25.69
27.69
26.05
23.30
22.87
48
14.02
Gross margin%
8.98
9.33
7.21
7.90
8.86
11.76
13.53
10.55
9.32
9.96
10.24
10.55
9.32
67
13.84
Operating margin%
11.54
14.20
15.53
12.59
11.83
10.58
9.27
8.34
8.53
10.44
9.03
9.27
11.06
50
24.91
Net margin%
18.73
17.40
14.91
13.67
12.34
12.59
11.50
10.07
11.35
9.71
17.62
11.35
12.46
20
10.43
P/E ratio (avg)x
26.82
24.32
20.74
20.34
18.80
16.03
16.50
15.97
15.55
14.90
18.21
15.97
17.65
50
10.31
EV/EBITx
30.66
29.01
32.31
35.29
38.23
38.78
39.16
35.72
40.22
44.87
21.45
39.16
36.97
82
2.20
FCF yield (avg)%
7.07
6.68
4.81
1.90
1.04
2.25
1.70
4.50
7.44
8.95
13.24
4.50
4.65
76
10.08
FCF margin%
19.28
20.84
20.71
21.23
22.57
20.25
23.22
22.89
24.52
24.43
16.31
23.22
21.90
54
0.241
FCF / Net incomex
1.209
1.433
1.624
1.745
1.993
1.979
1.930
2.119
2.097
2.343
0.446
2.097
1.954
13
20.26
ROIC%
1.08
1.35
3.93
2.41
0.40
0.40
2.64
4.82
6.03
4.68
26.17
4.68
2.53
5
16.60
Return on equity%
16.22
16.03
18.79
16.40
17.46
14.95
17.88
18.60
15.85
17.18
26.01
17.18
16.79
55
2.68
Return on assets%
28.43
27.65
27.93
27.32
25.72
23.53
24.79
22.74
23.32
23.38
10.69
23.38
25.26
28
0.29
EPS€
0.49
0.53
0.62
0.71
0.82
0.83
0.97
0.95
1.12
1.11
0.30
6.27%
9.84%
—
10.66
EPS growth%
15.50
15.53
15.27
12.65
12.63
11.31
9.32
8.84
8.18
6.16
19.70
8.84
11.97
39
0.07
Bookvalue per sh€
0.26
0.25
0.27
0.28
0.29
0.27
0.29
0.29
0.33
0.31
0.10
1.26%
2.01%
—
0.14
FCF per share€
0.21
0.25
0.29
0.33
0.32
0.33
0.33
0.38
0.40
0.40
0.30
4.62%
8.10%
—
0.12
Dividend per sh€
0.09
0.09
0.09
0.10
0.12
0.12
0.13
0.16
0.16
0.17
0.17
6.61%
7.14%
—
10.11
Div yield (avg)%
18.58
18.76
16.46
17.83
19.48
19.42
20.16
21.84
19.22
16.89
16.85
19.42
18.99
94
2.72
Payout ratio%
15.29
15.93
17.88
20.03
22.55
23.23
22.17
24.44
26.14
28.96
29.22
24.44
22.36
88
57.00
Shares (diluted)M
51.53
51.84
58.75
64.49
63.39
59.59
57.86
59.51
64.88
64.21
56.31
0.26%
1.79%
39
28.39
Buyback yield%
17.99
19.63
17.83
19.27
17.84
15.68
14.12
15.86
16.88
17.84
23.66
15.86
17.83
88
0.745
D/E ratiox
1.058
1.161
1.298
1.440
1.474
1.406
1.628
1.561
1.520
1.664
0.590
1.561
1.457
39
24.96
Enterprise value€M
31.23
36.07
39.71
41.82
47.83
55.90
55.02
65.29
74.20
87.26
14.35
12.78%
10.26%
78
28.53
LT debt€M
10.67
11.53
12.03
13.13
12.55
12.66
12.91
14.12
14.16
15.29
15.85
4.03%
3.58%
41
Revenue
€27.65M
5.45%
1.00×
Cost of revenue
€19.33M
5.45%
1.00×
Operating expenses
€3.545M
5.67%
1.02×
Spread over hurdle
(1.03%)