10.41
Revenue€M
68.35
72.87
77.86
80.22
85.06
87.59
93.93
96.76
100.1
105.2
11.16
4.34%
4.93%
44
12.68
Revenue growth%
26.44
23.50
25.58
25.41
23.23
20.87
23.06
21.97
23.68
24.54
4.16
23.06
23.59
38
9.35
Gross margin%
15.62
12.76
12.30
14.61
12.25
10.17
11.35
9.91
10.57
8.58
24.54
10.17
11.80
13
24.27
Operating margin%
15.96
13.12
13.84
14.97
17.27
18.30
15.43
13.50
16.18
14.69
27.54
15.43
15.20
61
14.11
Net margin%
13.13
11.33
11.69
13.44
15.52
13.07
12.78
11.37
12.15
13.17
25.12
12.78
12.92
8
17.57
P/E ratio (avg)x
30.68
32.19
33.05
33.17
34.28
36.62
39.05
43.81
43.59
44.45
15.12
43.59
35.45
25
17.74
EV/EBITx
36.57
39.22
38.01
36.51
35.86
38.73
41.33
40.76
38.45
36.25
13.27
38.73
38.23
45
24.44
FCF yield (avg)%
15.88
17.87
19.23
19.07
19.71
20.16
21.23
21.85
19.44
17.90
25.84
20.16
19.34
24
5.33
FCF margin%
28.86
30.90
28.26
29.33
30.68
31.59
33.76
34.17
32.47
31.48
13.58
32.47
31.19
45
1.340
FCF / Net incomex
0.162
0.149
0.130
0.115
0.110
0.104
0.103
0.092
0.088
0.086
1.055
0.092
0.107
80
2.81
ROIC%
32.27
34.05
34.70
31.89
29.53
31.92
31.92
29.59
30.64
33.54
21.65
31.92
31.92
74
7.95
Return on equity%
17.58
15.85
14.23
14.56
13.00
11.87
10.08
12.68
12.26
14.42
15.67
12.26
13.61
71
22.97
Return on assets%
17.52
20.16
18.33
20.65
22.01
20.52
21.29
18.70
20.02
19.93
23.10
20.02
20.09
35
4.06
EPS€
2.44
2.19
1.95
1.82
1.87
1.90
1.71
1.60
1.62
1.57
4.50
(3.39%)
(4.76%)
—
24.41
EPS growth%
14.69
15.31
16.96
17.28
19.43
18.08
20.87
23.26
26.15
28.35
16.23
23.26
18.75
16
2.29
Bookvalue per sh€
2.41
2.68
3.03
3.36
3.15
3.46
3.65
3.42
3.50
3.52
1.59
2.26%
3.71%
—
1.22
FCF per share€
1.19
1.22
1.17
1.33
1.34
1.53
1.42
1.37
1.34
1.34
2.23
0.12%
1.12%
—
4.15
Dividend per sh€
6.50
7.26
7.11
8.10
9.08
10.61
10.52
12.55
13.64
14.95
2.58
10.48%
10.59%
—
19.44
Div yield (avg)%
16.50
16.91
19.03
19.13
17.15
20.01
21.41
19.93
18.99
20.00
4.76
20.00
19.08
83
21.22
Payout ratio%
30.09
30.73
28.24
28.37
28.66
29.58
30.02
29.76
26.77
26.23
27.13
29.58
29.12
26
10.23
Shares (diluted)M
11.71
12.45
11.95
13.04
12.41
11.98
13.55
12.87
13.94
13.56
10.46
1.78%
2.60%
47
6.18
Buyback yield%
8.53
6.57
3.64
2.12
0.40
2.34
0.40
3.19
0.88
0.77
17.06
0.88
2.23
8
0.713
D/E ratiox
1.591
1.654
1.894
2.165
2.473
2.434
2.831
3.106
3.167
3.147
0.447
3.106
2.454
33
25.24
Enterprise value€M
74.14
78.73
87.34
84.80
88.42
92.58
99.15
90.91
91.86
86.74
57.12
(0.38%)
0.42%
5
9.606
LT debt€M
56.89
52.97
57.35
55.96
58.33
59.95
59.74
60.66
59.35
64.90
38.02
2.16%
1.13%
82
Revenue
€105.2M
4.93%
1.00×
Cost of revenue
€73.62M
4.93%
1.00×
Operating expenses
€21.60M
4.71%
0.98×
Goodwill & intangibles
15.43%
Spread over hurdle
10.82%