27.07
Revenue€M
87.35
91.78
93.24
94.26
98.26
103.7
108.4
111.3
116.7
121.0
30.32
4.26%
3.73%
83
18.45
Revenue growth%
0.40
2.55
0.40
0.40
0.55
0.40
2.63
2.60
0.40
2.27
29.66
2.27
0.48
34
29.83
Gross margin%
9.28
11.00
11.04
13.02
15.16
16.66
16.04
14.35
14.68
12.85
12.16
14.68
13.68
5
18.62
Operating margin%
27.92
28.28
28.52
27.75
29.49
26.69
23.79
25.19
26.60
28.65
11.72
26.60
27.83
11
8.52
Net margin%
19.07
18.61
19.42
18.61
17.61
18.56
18.55
16.67
16.41
17.07
8.17
17.07
18.56
90
7.477
P/E ratio (avg)x
6.066
5.819
5.276
4.729
4.681
4.928
4.902
5.019
4.396
4.654
24.69
4.902
4.915
14
14.32
EV/EBITx
10.02
10.84
12.15
13.53
14.13
15.35
15.35
14.96
17.86
19.87
31.41
15.35
14.54
38
26.49
FCF yield (avg)%
4.84
6.24
6.63
9.60
7.40
5.48
2.60
1.36
0.40
0.40
27.22
1.36
5.16
64
19.04
FCF margin%
18.47
17.37
19.88
17.62
17.40
15.30
14.38
14.16
16.16
17.66
12.76
15.30
17.38
52
1.558
FCF / Net incomex
0.524
0.472
0.476
0.501
0.461
0.471
0.455
0.473
0.463
0.492
1.581
0.471
0.472
58
5.63
ROIC%
10.43
11.17
10.93
9.77
12.53
15.23
15.62
13.85
14.51
14.58
26.97
14.58
13.19
17
8.37
Return on equity%
15.61
13.25
12.29
10.22
8.96
6.38
4.03
2.26
1.90
0.80
27.82
2.26
7.67
34
24.71
Return on assets%
9.40
6.55
5.98
7.16
7.79
10.15
10.68
10.18
11.26
9.52
13.34
10.18
9.46
71
1.78
EPS€
1.91
2.03
2.24
2.18
2.36
2.10
2.26
2.53
2.64
2.42
1.92
0.47%
1.08%
—
4.72
EPS growth%
20.62
21.73
20.72
18.61
16.33
14.77
16.12
13.52
15.50
15.93
28.62
15.50
16.23
42
0.76
Bookvalue per sh€
4.40
4.83
4.79
5.21
6.27
6.72
8.10
8.43
9.71
11.00
1.61
11.90%
10.73%
—
1.33
FCF per share€
1.43
1.67
1.62
1.60
1.92
1.90
2.29
2.31
2.64
2.59
0.63
6.22%
7.05%
—
1.13
Dividend per sh€
3.96
4.13
4.22
4.22
4.27
4.77
4.62
5.15
5.56
6.20
1.08
7.72%
4.99%
—
8.42
Div yield (avg)%
18.52
20.15
20.86
21.18
22.68
23.63
25.27
26.03
24.45
25.75
20.82
25.27
23.16
50
3.16
Payout ratio%
12.12
9.64
7.83
6.46
6.84
8.74
6.54
8.89
9.49
9.31
13.76
8.89
8.81
65
19.19
Shares (diluted)M
21.84
18.62
19.42
20.71
18.22
16.23
14.26
15.19
13.02
11.66
20.19
(8.54%)
(5.48%)
95
10.81
Buyback yield%
12.19
9.27
10.23
11.39
12.16
13.60
11.78
12.98
9.99
11.98
28.00
11.98
11.88
12
1.280
D/E ratiox
1.587
1.613
1.419
1.407
1.542
1.584
1.404
1.346
1.203
1.266
0.388
1.346
1.413
54
93.42
Enterprise value€M
52.14
61.86
71.25
71.53
78.01
85.93
87.47
99.50
119.0
120.8
27.78
9.14%
10.40%
36
20.94
LT debt€M
88.16
82.30
94.90
107.6
113.2
124.5
137.1
133.0
131.6
146.7
9.246
5.31%
5.59%
59
Revenue
€121.0M
3.73%
1.00×
Cost of revenue
€73.93M
3.94%
1.02×
Operating expenses
€20.46M
2.63%
0.90×
Goodwill & intangibles
16.53%