29.91
Revenue€M
61.33
66.39
70.56
75.56
78.58
82.79
86.52
90.05
96.45
102.9
30.99
5.54%
5.91%
78
5.53
Revenue growth%
22.78
23.60
21.41
23.71
22.62
23.15
20.25
18.10
19.30
18.06
26.42
19.30
22.02
87
26.13
Gross margin%
9.42
6.54
8.89
6.54
8.27
9.32
9.60
7.03
9.94
12.78
7.18
9.60
9.11
70
9.33
Operating margin%
11.38
14.07
14.86
14.42
14.67
16.49
17.37
18.84
21.82
24.45
10.40
18.84
15.67
67
15.95
Net margin%
13.65
11.39
12.21
10.16
12.39
9.90
10.81
11.05
9.48
8.11
22.26
9.90
10.93
51
6.054
P/E ratio (avg)x
31.91
36.73
39.36
45.20
42.96
45.21
46.90
51.66
60.32
64.58
12.14
51.66
45.21
84
30.90
EV/EBITx
30.67
29.79
26.08
24.21
26.31
27.92
28.38
30.86
28.87
31.01
11.23
28.87
28.62
81
16.27
FCF yield (avg)%
10.56
9.83
11.34
12.18
14.03
13.23
14.16
11.18
10.87
10.10
3.25
11.18
11.26
20
25.80
FCF margin%
30.29
32.18
35.02
33.07
33.32
32.41
34.59
34.91
35.67
37.14
20.87
34.91
33.95
93
0.283
FCF / Net incomex
2.489
2.785
2.953
3.248
3.338
3.772
3.677
4.021
4.195
4.226
1.675
4.021
3.507
40
20.33
ROIC%
8.84
7.62
5.07
4.70
2.40
1.88
0.40
3.08
0.75
0.92
29.18
0.92
2.74
70
19.82
Return on equity%
28.86
28.56
26.49
26.49
25.52
26.08
24.64
22.48
22.86
21.68
5.17
22.86
25.80
63
21.24
Return on assets%
30.59
32.40
34.92
34.52
34.27
34.22
35.47
35.46
32.56
30.42
3.22
34.22
34.24
67
1.67
EPS€
0.95
0.93
1.07
1.06
1.13
1.28
1.34
1.60
1.64
1.78
1.85
9.44%
7.67%
—
17.81
EPS growth%
18.66
19.97
17.50
18.50
18.57
17.69
19.99
19.47
19.61
16.70
17.63
19.47
18.61
47
0.97
Bookvalue per sh€
4.22
4.14
4.86
5.50
5.37
5.99
6.97
7.07
7.00
7.42
2.43
6.67%
7.25%
—
2.50
FCF per share€
4.61
5.11
5.03
5.63
5.67
6.59
7.13
7.96
9.49
9.47
2.97
10.78%
9.00%
—
1.44
Dividend per sh€
4.02
4.07
4.59
4.53
4.45
4.67
4.63
4.77
5.43
5.94
1.19
5.96%
4.31%
—
7.17
Div yield (avg)%
22.09
21.23
19.16
17.15
15.46
16.92
14.89
14.64
12.33
10.58
24.59
14.64
16.19
45
29.69
Payout ratio%
15.82
13.46
10.81
11.22
12.58
12.58
14.81
14.00
15.82
16.73
14.97
14.81
13.73
84
15.60
Shares (diluted)M
20.00
21.56
22.08
21.20
20.01
22.39
24.94
28.04
30.65
31.63
15.95
9.60%
4.80%
68
12.75
Buyback yield%
6.66
4.59
7.22
6.42
7.38
8.01
9.01
10.12
7.74
9.37
21.71
9.01
7.56
22
1.460
D/E ratiox
0.786
0.747
0.662
0.633
0.607
0.582
0.566
0.613
0.551
0.530
1.583
0.566
0.610
35
18.86
Enterprise value€M
24.30
25.09
27.17
29.85
30.80
33.54
30.88
32.86
30.81
28.82
4.187
(1.32%)
0.71%
10
47.14
LT debt€M
57.42
56.59
66.37
65.50
70.38
72.46
81.30
79.18
84.01
92.75
21.00
5.67%
4.76%
86
Revenue
€102.9M
5.91%
1.00×
Cost of revenue
€57.22M
6.01%
1.01×
Operating expenses
€23.99M
5.43%
0.96×
Goodwill & intangibles
18.20%
Spread over hurdle
20.12%