165.0
Revenue€M
67.95
74.91
82.46
88.93
95.54
102.7
109.7
117.5
129.8
140.0
184.7
7.95%
8.29%
48
3.65
Revenue growth%
5.09
5.20
8.11
9.65
11.82
11.29
8.52
9.08
8.51
6.55
16.54
8.52
8.52
67
8.66
Gross margin%
4.80
3.79
1.69
1.39
1.00
2.16
0.40
0.40
0.40
0.46
2.83
0.40
1.19
41
6.39
Operating margin%
20.11
18.07
19.15
19.81
17.46
18.40
16.55
19.13
16.98
15.48
9.91
16.98
18.23
48
12.00
Net margin%
1.43
0.40
0.40
2.58
0.85
0.73
3.54
0.83
2.59
5.43
25.21
2.59
1.14
80
11.18
P/E ratio (avg)x
21.23
19.31
20.60
19.73
21.53
22.85
21.14
22.67
20.86
21.65
11.79
21.65
21.18
84
34.52
EV/EBITx
17.37
19.24
20.97
19.29
19.32
21.48
20.94
21.95
24.68
28.04
32.48
21.95
20.95
61
6.26
FCF yield (avg)%
15.36
15.75
16.13
18.71
17.80
19.10
18.12
19.65
16.95
14.74
11.87
18.12
17.37
13
8.30
FCF margin%
20.23
20.02
17.71
15.55
13.89
11.86
13.88
13.54
13.98
14.99
9.24
13.88
14.48
26
1.775
FCF / Net incomex
0.794
0.885
0.870
0.992
1.103
1.018
1.098
1.191
1.149
1.080
0.762
1.098
1.049
72
16.30
ROIC%
20.92
23.58
21.41
20.36
17.63
16.52
16.84
14.73
15.84
13.30
23.69
15.84
17.23
17
2.83
Return on equity%
19.94
19.45
21.64
23.52
20.72
19.27
21.31
21.63
19.85
18.45
29.79
19.85
20.33
8
17.36
Return on assets%
11.96
13.14
15.76
18.37
20.08
18.49
18.03
16.97
16.18
17.32
26.95
17.32
17.15
49
2.76
EPS€
3.99
3.55
3.42
3.20
3.40
3.58
3.41
3.40
3.01
2.89
2.91
(3.22%)
(3.17%)
—
6.18
EPS growth%
22.41
20.53
21.38
19.55
16.57
15.85
16.45
15.07
16.07
14.27
5.56
15.85
16.51
44
1.65
Bookvalue per sh€
3.82
4.11
4.73
5.34
5.31
6.16
6.82
7.21
8.25
8.68
1.62
10.31%
10.48%
—
2.69
FCF per share€
1.23
1.43
1.61
1.77
1.94
2.08
2.41
2.46
2.41
2.76
2.09
7.39%
9.26%
—
2.50
Dividend per sh€
1.17
1.27
1.42
1.60
1.60
1.73
1.87
1.80
1.86
1.89
0.81
3.47%
5.39%
—
4.14
Div yield (avg)%
5.71
2.88
0.44
0.40
1.83
0.40
0.72
1.19
4.11
1.16
17.98
1.16
1.17
68
21.08
Payout ratio%
31.52
31.46
33.78
35.08
32.09
30.43
28.57
27.75
28.35
26.54
9.19
28.35
30.95
44
30.65
Shares (diluted)M
40.53
44.86
44.66
44.27
48.34
50.93
54.19
51.42
57.86
56.11
31.95
3.03%
4.23%
80
21.84
Buyback yield%
3.56
6.51
7.17
5.08
2.96
2.97
4.35
6.95
9.48
7.51
25.08
6.95
5.80
74
1.734
D/E ratiox
0.548
0.610
0.657
0.710
0.687
0.643
0.687
0.680
0.714
0.705
1.395
0.687
0.683
92
83.73
Enterprise value€M
35.29
34.36
37.76
34.68
34.74
36.68
33.60
38.43
35.72
35.95
77.03
0.69%
(0.10%)
71
82.15
LT debt€M
12.97
12.53
11.77
11.04
10.01
9.993
9.669
9.415
8.827
7.971
177.9
(4.46%)
(4.50%)
9
Revenue
€140.0M
8.29%
1.00×
Cost of revenue
€76.67M
8.26%
1.00×
Operating expenses
€36.32M
8.82%
1.05×
Spread over hurdle
14.56%