26.41
Revenue€M
166.7
171.7
173.5
174.4
175.5
178.5
177.1
180.2
187.5
193.4
27.04
1.96%
1.82%
69
20.02
Revenue growth%
18.36
20.65
22.04
24.79
23.33
20.44
21.53
19.26
22.26
22.48
18.23
21.53
21.79
19
14.26
Gross margin%
9.10
12.08
12.59
11.74
9.60
7.01
8.83
6.03
3.42
3.66
24.64
6.03
8.97
81
28.95
Operating margin%
14.76
12.11
11.75
12.09
15.07
12.38
12.16
12.50
10.05
8.66
6.21
12.16
12.13
72
9.32
Net margin%
16.14
13.81
12.22
9.28
7.32
7.89
6.79
6.42
4.64
7.44
11.22
6.79
7.66
91
19.62
P/E ratio (avg)x
7.374
7.495
7.524
7.858
8.584
8.468
8.451
9.369
8.541
9.574
23.88
8.541
8.459
92
8.350
EV/EBITx
31.89
34.43
40.58
39.84
46.41
48.89
56.07
56.26
57.02
54.97
16.43
56.07
47.65
54
29.82
FCF yield (avg)%
10.09
11.20
8.84
7.38
7.62
9.74
8.25
7.89
9.65
11.75
7.79
9.65
9.24
37
27.47
FCF margin%
8.56
8.72
11.20
12.91
14.49
14.93
17.24
19.49
17.39
19.23
29.40
17.39
14.71
59
1.740
FCF / Net incomex
1.051
1.203
1.163
1.321
1.540
1.503
1.546
1.492
1.465
1.398
1.297
1.492
1.432
6
5.64
ROIC%
13.62
11.22
12.71
11.34
9.69
8.89
8.74
7.74
9.03
11.99
10.57
8.89
10.45
30
8.40
Return on equity%
7.07
7.42
6.77
4.70
4.44
2.59
3.17
3.87
3.51
1.84
12.65
3.17
4.16
56
24.98
Return on assets%
16.35
14.43
16.10
14.42
12.41
10.88
9.18
7.20
10.15
11.11
18.30
10.15
11.76
37
2.87
EPS€
2.46
2.43
2.22
2.15
1.96
1.85
1.88
1.96
1.77
1.74
3.01
(2.44%)
(4.51%)
—
14.35
EPS growth%
16.42
16.65
16.85
19.33
21.04
23.03
23.66
26.20
24.20
22.93
3.33
23.66
21.99
21
3.38
Bookvalue per sh€
2.70
2.57
2.67
2.76
2.71
2.88
3.08
3.37
3.38
3.61
2.94
5.88%
3.29%
—
3.32
FCF per share€
3.14
2.84
2.80
2.75
2.72
2.59
2.76
2.53
2.33
2.32
0.59
(3.10%)
(2.75%)
—
2.08
Dividend per sh€
5.12
4.95
5.09
4.98
5.48
6.25
6.51
6.33
6.22
6.02
3.03
1.90%
3.41%
—
18.16
Div yield (avg)%
21.20
20.41
17.65
18.55
17.11
16.55
15.92
18.87
20.10
22.10
5.61
18.87
18.71
40
26.99
Payout ratio%
8.50
9.89
10.89
11.54
11.40
8.80
9.10
9.52
11.23
14.15
9.57
9.52
10.39
63
28.20
Shares (diluted)M
41.30
42.57
49.80
58.34
67.36
77.32
85.47
93.39
93.05
112.0
28.40
10.70%
10.96%
37
10.92
Buyback yield%
26.11
25.33
22.93
21.00
21.16
19.08
18.91
18.46
20.51
18.09
21.47
18.91
20.76
81
0.849
D/E ratiox
0.928
1.031
0.945
0.900
0.825
0.854
0.849
0.874
0.853
0.835
1.687
0.853
0.864
12
194.9
Enterprise value€M
192.2
219.0
204.3
201.5
207.7
226.7
209.6
233.3
230.9
239.2
183.4
2.86%
2.45%
64
133.5
LT debt€M
189.9
168.1
176.4
154.7
149.6
164.0
181.9
197.6
213.0
199.6
115.9
5.93%
1.53%
71
Revenue
€193.4M
1.82%
1.00×
Cost of revenue
€132.3M
2.01%
1.02×
Operating expenses
€21.65M
1.92%
1.01×
Spread over hurdle
72.93%