104.0
Revenue€M
77.02
78.72
79.96
80.09
81.17
84.24
87.27
90.41
89.81
90.91
112.7
2.29%
1.85%
73
12.99
Revenue growth%
19.63
20.98
20.45
21.48
18.98
19.49
19.91
18.88
19.22
21.72
9.60
19.49
19.77
88
18.45
Gross margin%
10.35
11.20
9.77
9.29
7.00
7.62
9.45
7.43
8.53
9.47
8.03
8.53
9.37
63
27.07
Operating margin%
16.06
18.86
18.36
19.40
18.15
19.02
16.21
18.36
19.85
17.74
18.34
18.36
18.36
63
23.10
Net margin%
25.94
22.96
21.07
20.61
20.19
17.31
14.80
12.59
12.15
11.99
13.48
12.59
18.75
24
37.89
P/E ratio (avg)x
36.22
42.93
49.27
55.29
58.26
60.15
65.79
69.58
72.17
73.78
7.636
69.58
59.21
14
17.81
EV/EBITx
27.12
26.94
26.81
27.64
30.24
29.09
27.39
25.40
25.86
26.71
6.491
26.71
27.03
56
11.84
FCF yield (avg)%
13.67
16.37
16.45
17.47
16.99
17.05
19.16
16.95
15.31
12.42
24.48
16.95
16.70
50
15.06
FCF margin%
11.55
8.88
7.67
10.23
11.39
9.10
8.47
7.13
10.04
9.16
14.76
9.10
9.13
94
0.939
FCF / Net incomex
0.804
0.843
0.910
0.931
0.893
0.844
0.822
0.858
0.932
1.001
1.589
0.858
0.876
29
20.30
ROIC%
24.29
23.55
24.33
25.58
24.08
23.40
21.09
19.73
19.08
20.92
29.33
20.92
23.48
29
27.71
Return on equity%
24.27
22.38
23.45
22.52
20.82
21.59
19.64
21.91
24.66
25.62
10.76
21.91
22.45
93
13.75
Return on assets%
15.16
15.74
15.66
15.04
13.01
10.67
11.60
14.25
16.79
15.76
23.91
14.25
15.10
63
2.36
EPS€
0.98
0.89
0.88
0.91
0.83
0.73
0.71
0.73
0.65
0.65
2.42
(4.87%)
(4.14%)
—
27.16
EPS growth%
17.36
15.75
15.06
13.93
16.04
13.45
14.12
16.11
13.49
15.15
22.62
14.12
15.11
90
2.58
Bookvalue per sh€
2.02
2.40
2.55
2.53
3.04
3.05
3.42
4.07
4.60
5.55
1.51
12.83%
12.34%
—
3.68
FCF per share€
8.31
8.08
9.45
10.66
10.82
10.43
10.36
12.42
14.04
13.64
5.03
4.74%
6.26%
—
4.80
Dividend per sh€
2.35
2.15
2.01
1.90
2.07
1.95
2.02
1.96
1.86
1.67
1.34
(4.15%)
(3.38%)
—
15.18
Div yield (avg)%
2.92
3.28
2.89
2.49
2.97
0.93
0.40
0.40
1.00
0.40
26.93
0.40
1.74
16
26.70
Payout ratio%
4.78
2.96
5.69
4.69
6.48
8.84
7.06
9.11
9.92
9.00
20.37
9.00
6.77
23
12.70
Shares (diluted)M
8.894
7.919
7.769
6.873
6.572
6.636
5.995
6.464
7.062
6.738
12.51
0.50%
(3.96%)
72
15.07
Buyback yield%
16.98
14.02
16.13
18.81
18.29
17.95
19.91
17.55
15.96
17.12
8.47
17.55
17.33
37
0.164
D/E ratiox
0.539
0.537
0.549
0.614
0.703
0.816
0.966
0.961
1.066
1.059
1.419
0.966
0.759
51
75.03
Enterprise value€M
46.14
47.64
44.24
41.13
41.69
46.87
43.55
40.31
36.29
33.49
52.09
(4.29%)
(4.07%)
85
13.93
LT debt€M
137.2
142.9
164.7
160.7
179.2
193.4
191.6
231.0
275.2
294.4
55.40
10.44%
8.09%
72
Revenue
€90.91M
1.85%
1.00×
Cost of revenue
€63.64M
1.85%
1.00×
Operating expenses
€18.16M
1.70%
0.98×
Cash and investments
14.69%
Spread over hurdle
47.61%