7.398
Revenue€M
28.55
30.55
32.68
34.82
36.82
38.60
41.34
44.40
47.88
50.89
8.162
6.68%
6.73%
78
28.50
Revenue growth%
27.62
30.18
32.00
32.21
31.07
30.75
32.19
33.72
32.62
30.40
23.45
32.19
31.54
27
5.73
Gross margin%
20.66
23.58
25.98
23.78
25.97
26.15
27.12
26.36
26.61
24.53
8.67
26.36
25.97
77
4.25
Operating margin%
22.70
19.97
20.78
19.82
19.34
18.25
15.29
15.46
13.49
12.08
26.21
15.29
18.80
82
25.52
Net margin%
15.94
17.92
15.66
14.15
12.94
12.34
11.49
11.88
9.16
8.82
25.07
11.49
12.64
90
27.63
P/E ratio (avg)x
61.68
67.37
74.66
82.98
83.33
82.52
82.51
87.18
94.30
102.3
6.653
87.18
82.75
39
26.51
EV/EBITx
40.27
39.84
36.53
33.06
30.94
28.44
29.07
27.16
30.38
28.67
8.312
28.67
30.66
49
13.96
FCF yield (avg)%
5.29
5.37
7.01
9.86
9.04
9.54
7.08
5.34
3.02
4.12
29.30
5.34
6.19
95
5.97
FCF margin%
22.57
23.26
20.95
21.25
24.23
26.44
25.18
27.81
29.80
31.20
28.78
27.81
24.71
32
0.765
FCF / Net incomex
1.332
1.410
1.381
1.306
1.215
1.316
1.204
1.166
1.286
1.322
0.724
1.286
1.311
14
16.83
ROIC%
9.99
7.99
8.75
6.90
5.14
4.62
3.87
6.81
7.17
9.17
2.57
6.81
7.04
69
23.62
Return on equity%
16.46
17.44
17.07
18.98
16.42
17.10
16.19
16.92
19.77
22.13
29.13
17.10
17.08
57
7.05
Return on assets%
1.71
3.88
3.62
1.02
0.40
0.54
0.40
2.04
0.40
2.25
10.55
0.54
1.37
43
0.35
EPS€
1.11
1.03
1.08
1.16
1.29
1.41
1.30
1.32
1.42
1.62
0.37
4.79%
3.32%
—
18.26
EPS growth%
29.79
31.91
31.40
29.98
27.44
28.14
27.47
24.83
24.22
26.21
23.84
26.21
27.80
19
0.25
Bookvalue per sh€
0.64
0.69
0.66
0.66
0.74
0.81
0.86
0.89
0.87
0.99
0.47
5.89%
4.33%
—
0.78
FCF per share€
1.11
1.14
1.24
1.30
1.34
1.17
1.21
1.30
1.21
1.14
0.26
(3.12%)
(0.94%)
—
1.55
Dividend per sh€
1.94
2.35
2.64
2.71
2.86
3.35
3.84
3.83
4.36
5.21
1.38
12.78%
11.40%
—
3.19
Div yield (avg)%
0.95
0.40
1.72
4.46
2.91
0.40
0.40
2.78
0.48
3.38
17.59
0.48
1.34
90
18.21
Payout ratio%
28.68
31.41
34.37
36.74
35.20
34.14
34.58
36.76
35.82
35.26
21.14
35.26
34.89
45
11.31
Shares (diluted)M
13.45
12.52
14.13
15.30
13.95
12.85
12.75
13.91
13.08
12.77
11.34
(1.75%)
(1.20%)
52
2.06
Buyback yield%
27.62
26.49
27.89
29.06
27.66
26.14
23.99
24.38
23.12
20.43
4.06
23.99
26.32
67
0.759
D/E ratiox
1.292
1.336
1.561
1.663
1.886
2.227
2.497
2.904
3.050
3.611
1.031
2.904
2.056
88
7.698
Enterprise value€M
42.17
44.38
51.67
55.20
55.92
55.60
60.13
71.47
83.57
89.60
16.64
9.89%
8.16%
11
31.09
LT debt€M
30.77
32.72
36.96
40.10
44.27
46.76
47.24
50.32
53.05
57.80
8.510
5.48%
6.10%
64
Revenue
€50.89M
6.73%
1.00×
Cost of revenue
€35.62M
6.73%
1.00×
Operating expenses
€11.04M
6.87%
1.01×
Spread over hurdle
(4.28%)