58.12
Revenue€M
55.07
56.75
59.50
63.09
64.35
66.33
67.76
70.94
73.13
77.34
64.75
3.75%
3.97%
28
17.26
Revenue growth%
12.22
14.26
13.73
12.29
11.21
9.70
7.06
7.87
10.53
10.66
18.36
9.70
10.93
64
19.24
Gross margin%
1.51
0.40
0.40
0.40
0.40
3.06
3.44
1.65
3.63
6.61
11.26
3.44
1.58
14
16.06
Operating margin%
12.64
12.02
9.72
11.46
13.52
15.75
14.23
13.90
15.40
15.66
8.20
15.40
13.71
20
16.48
Net margin%
21.07
19.46
20.81
21.97
24.89
25.99
27.67
27.82
27.31
29.44
28.59
27.67
25.44
10
24.98
P/E ratio (avg)x
30.39
29.66
28.83
31.96
28.95
32.02
33.70
33.74
31.87
29.48
20.12
32.02
31.13
16
17.68
EV/EBITx
28.34
31.08
30.07
27.72
24.41
24.31
22.26
23.30
22.43
24.48
37.55
23.30
24.44
47
9.64
FCF yield (avg)%
21.50
22.72
19.77
19.16
21.32
22.52
21.53
20.43
22.53
23.99
29.76
22.52
21.51
8
14.75
FCF margin%
25.86
26.34
24.29
25.61
27.56
28.25
26.38
25.63
23.46
22.80
22.24
25.63
25.74
49
0.390
FCF / Net incomex
0.649
0.651
0.638
0.583
0.510
0.452
0.460
0.433
0.410
0.417
0.972
0.433
0.485
92
4.03
ROIC%
10.15
12.64
11.88
11.33
13.22
13.43
12.09
10.65
9.27
11.42
22.87
11.42
11.65
21
16.46
Return on equity%
4.58
6.94
9.71
12.60
13.25
13.18
11.61
13.97
11.44
12.64
24.75
12.64
12.10
92
18.91
Return on assets%
22.01
20.48
20.90
20.73
22.85
25.47
23.73
26.37
26.05
25.38
28.24
25.47
23.29
76
1.26
EPS€
0.68
0.63
0.58
0.53
0.44
0.40
0.36
0.31
0.32
0.29
1.33
(8.14%)
(8.78%)
—
18.04
EPS growth%
23.42
25.24
24.37
25.09
23.38
25.39
26.46
28.94
29.17
30.12
11.66
28.94
25.31
12
1.29
Bookvalue per sh€
2.33
2.71
2.53
2.40
2.48
2.76
2.71
2.59
2.92
3.41
0.56
6.58%
4.82%
—
1.59
FCF per share€
2.40
2.27
2.31
2.28
2.24
2.44
2.20
2.33
2.22
2.32
1.03
0.77%
(0.69%)
—
0.63
Dividend per sh€
1.36
1.47
1.44
1.47
1.58
1.59
1.70
1.72
1.80
1.71
1.50
1.50%
1.09%
—
7.63
Div yield (avg)%
15.48
15.44
17.27
17.10
17.87
18.52
20.28
19.01
21.01
22.15
29.78
20.28
18.19
71
24.09
Payout ratio%
22.35
22.61
23.02
25.53
24.15
26.73
26.85
24.47
27.05
24.61
28.48
26.73
24.54
10
14.35
Shares (diluted)M
25.24
24.94
25.61
28.28
33.18
35.23
41.70
49.60
50.15
56.37
14.21
11.18%
9.32%
28
17.29
Buyback yield%
24.15
25.94
26.67
23.91
25.11
28.02
25.02
22.39
23.78
23.18
23.08
23.78
24.59
22
0.494
D/E ratiox
1.398
1.414
1.262
1.356
1.197
1.015
0.971
1.036
0.961
0.898
0.529
0.971
1.116
38
7.577
Enterprise value€M
68.16
77.92
86.01
89.11
91.27
97.46
110.4
123.3
120.8
133.0
34.70
7.83%
7.98%
93
18.27
LT debt€M
22.10
19.90
22.38
22.64
25.27
28.29
28.05
26.81
27.50
28.62
33.16
2.52%
3.73%
74
Revenue
€77.34M
3.97%
1.00×
Cost of revenue
€54.13M
3.97%
1.00×
Operating expenses
€8.934M
4.23%
1.03×
Goodwill & intangibles
15.84%