5.632
Revenue€M
54.62
57.54
58.35
60.53
61.91
64.76
68.47
71.94
73.02
75.60
6.169
4.08%
3.63%
32
8.56
Revenue growth%
23.20
25.43
26.06
28.93
31.12
32.60
34.82
32.67
31.36
31.88
22.29
32.60
31.24
29
10.47
Gross margin%
2.88
5.07
6.89
9.43
10.51
12.52
12.67
10.19
12.93
10.25
12.91
12.52
10.22
26
14.48
Operating margin%
18.00
15.17
12.39
12.09
13.02
12.67
9.77
8.29
8.74
7.72
9.40
8.74
12.24
28
27.46
Net margin%
18.47
15.59
15.33
14.38
12.36
14.27
13.10
13.76
13.33
14.43
11.54
13.76
14.32
79
6.103
P/E ratio (avg)x
33.80
29.80
28.58
24.43
21.53
20.22
17.98
15.87
17.03
18.47
29.99
17.98
20.87
44
36.54
EV/EBITx
13.63
12.88
13.45
14.13
13.53
14.51
15.60
14.74
15.73
17.61
26.84
15.60
14.32
16
20.59
FCF yield (avg)%
22.29
20.19
20.46
20.41
19.80
21.92
20.43
18.91
21.25
23.52
17.71
21.25
20.45
6
26.92
FCF margin%
5.78
7.13
7.34
8.37
8.51
8.27
6.35
3.80
2.71
5.16
19.04
5.16
6.74
32
1.467
FCF / Net incomex
0.953
1.104
1.241
1.199
1.120
1.280
1.477
1.378
1.406
1.579
0.423
1.406
1.261
18
15.93
ROIC%
21.26
20.19
19.32
19.56
17.01
16.17
16.59
17.25
17.70
20.48
19.09
17.25
18.51
64
26.81
Return on equity%
11.55
9.47
6.48
4.11
5.85
7.64
6.90
6.73
3.88
5.94
5.55
6.73
6.61
6
11.06
Return on assets%
12.11
14.09
14.82
16.96
17.71
16.28
14.10
13.61
12.32
14.30
26.25
14.10
14.20
24
5.86
EPS€
8.05
7.52
8.61
8.88
9.32
9.14
8.39
9.59
9.16
8.64
5.98
(1.51%)
0.98%
—
19.35
EPS growth%
5.18
5.28
3.10
5.65
4.62
6.39
6.38
5.41
3.50
3.58
15.27
5.41
5.23
29
5.22
Bookvalue per sh€
3.70
3.66
3.57
3.62
3.38
3.07
3.10
3.32
2.96
3.26
3.97
(0.72%)
(0.56%)
—
2.51
FCF per share€
10.68
11.10
10.91
12.19
11.70
11.88
12.62
13.94
15.84
18.71
7.02
9.86%
6.54%
—
7.31
Dividend per sh€
7.14
7.71
8.62
9.43
9.59
11.19
13.14
13.98
14.69
14.74
6.23
8.99%
9.07%
—
20.68
Div yield (avg)%
25.30
26.50
28.22
30.52
33.38
35.45
33.88
34.43
34.40
33.92
8.67
34.40
33.63
41
6.79
Payout ratio%
11.23
9.61
12.16
10.68
11.15
11.10
9.20
7.84
9.80
10.77
9.03
9.80
10.72
67
14.60
Shares (diluted)M
21.99
24.35
26.19
30.27
34.61
33.41
37.11
38.29
42.04
45.28
15.25
5.52%
8.08%
31
22.71
Buyback yield%
27.29
29.64
32.04
32.42
32.11
30.07
28.34
29.13
30.34
28.03
22.57
29.13
29.85
76
1.259
D/E ratiox
1.543
1.629
1.576
1.638
1.615
1.630
1.750
1.880
1.732
1.625
0.996
1.732
1.629
83
47.19
Enterprise value€M
127.9
122.8
121.4
138.1
151.3
162.4
182.6
175.9
199.3
196.0
7.708
5.31%
5.29%
5
97.95
LT debt€M
20.64
19.80
20.78
20.79
17.91
17.40
18.05
19.28
18.71
18.87
42.73
1.05%
(0.48%)
59
Revenue
€75.60M
3.63%
1.00×
Cost of revenue
€40.16M
3.99%
1.03×
Operating expenses
€16.50M
2.92%
0.93×
Goodwill & intangibles
15.96%
Return on capital
126.74%
Spread over hurdle
119.10%