136.3
Revenue€M
117.8
123.3
129.6
138.4
145.1
152.6
160.3
164.5
173.1
177.7
140.0
4.14%
4.54%
19
8.23
Revenue growth%
9.80
6.93
5.28
8.25
5.61
6.59
4.56
5.31
6.72
3.74
23.80
5.31
6.10
16
7.90
Gross margin%
30.37
30.23
28.63
30.29
32.90
30.96
28.05
30.51
31.45
32.52
20.77
30.96
30.44
94
5.24
Operating margin%
2.43
3.87
1.36
1.71
0.40
2.47
0.40
0.40
0.93
1.99
5.22
0.93
1.53
46
16.24
Net margin%
24.35
26.87
27.46
27.09
28.05
25.44
26.10
25.70
23.49
21.14
3.37
25.44
25.90
86
29.70
P/E ratio (avg)x
9.778
9.838
9.407
8.691
9.657
9.789
10.19
10.05
10.47
11.38
6.955
10.19
9.814
43
16.52
EV/EBITx
50.49
55.71
55.68
52.13
58.59
57.87
65.68
70.19
67.85
72.72
37.01
67.85
58.23
59
18.37
FCF yield (avg)%
21.23
22.92
22.28
24.75
25.87
25.28
26.51
27.83
30.53
27.84
18.59
27.83
25.57
84
5.06
FCF margin%
22.23
23.28
23.11
25.77
25.87
23.85
25.57
27.83
25.75
23.19
5.49
25.57
24.71
13
0.829
FCF / Net incomex
1.135
1.067
1.118
1.094
1.047
1.101
1.014
0.864
0.831
0.887
1.163
0.887
1.057
15
11.57
ROIC%
17.14
14.29
13.41
14.91
12.82
15.36
13.51
16.12
17.79
19.08
6.84
16.12
15.14
80
10.96
Return on equity%
10.96
9.17
10.66
11.52
14.11
13.80
12.05
12.66
15.10
12.16
7.08
12.66
12.10
59
19.04
Return on assets%
16.80
14.30
13.64
12.25
13.57
16.09
13.10
13.24
13.98
12.84
16.35
13.24
13.60
11
0.33
EPS€
0.20
0.18
0.19
0.20
0.19
0.20
0.21
0.22
0.18
0.16
0.35
(3.35%)
(1.58%)
—
16.67
EPS growth%
27.46
29.24
27.91
28.32
29.34
27.52
27.43
27.99
25.85
28.81
17.13
27.52
27.95
47
0.35
Bookvalue per sh€
0.33
0.37
0.34
0.35
0.38
0.37
0.38
0.43
0.47
0.43
0.31
2.54%
2.05%
—
0.15
FCF per share€
0.12
0.13
0.13
0.13
0.11
0.12
0.12
0.11
0.12
0.11
0.21
(0.64%)
(1.71%)
—
0.26
Dividend per sh€
0.13
0.13
0.14
0.17
0.18
0.20
0.22
0.21
0.24
0.28
0.29
9.37%
7.91%
—
19.39
Div yield (avg)%
20.25
19.41
20.12
18.72
18.79
18.04
16.99
17.78
20.61
20.85
3.90
18.04
19.10
48
23.24
Payout ratio%
9.44
7.91
5.49
4.12
3.90
6.01
8.62
9.49
11.49
14.21
18.97
9.49
8.27
6
361.7
Shares (diluted)M
325.5
291.6
298.2
276.8
274.3
286.9
265.0
268.5
256.2
270.3
353.7
(0.29%)
(2.88%)
93
8.41
Buyback yield%
16.61
16.38
15.83
16.44
18.28
20.96
20.39
17.47
14.60
13.55
12.89
17.47
16.52
49
1.234
D/E ratiox
1.231
1.377
1.279
1.202
1.197
1.195
1.160
1.171
1.281
1.351
1.194
1.195
1.216
75
63.62
Enterprise value€M
69.63
66.99
65.72
73.82
83.79
84.39
93.99
90.86
88.54
101.8
40.87
3.97%
5.34%
13
118.5
LT debt€M
107.0
99.30
112.0
103.1
105.0
95.63
108.6
101.8
106.4
107.4
60.50
0.45%
(0.71%)
28
Revenue
€177.7M
4.54%
1.00×
Cost of revenue
€84.70M
4.70%
1.02×
Operating expenses
€35.57M
4.46%
0.99×
Goodwill & intangibles
16.04%
Spread over hurdle
62.48%