15.82
Revenue€M
35.20
37.04
39.40
42.87
46.22
48.97
53.71
57.61
63.38
68.37
16.99
8.14%
7.68%
45
19.77
Revenue growth%
17.51
19.37
16.81
19.44
21.75
21.92
24.62
22.54
24.31
22.71
15.32
22.71
21.83
31
4.65
Gross margin%
16.88
16.80
16.35
16.69
18.99
17.95
16.77
16.40
13.49
11.16
2.18
16.40
16.73
92
5.75
Operating margin%
26.04
25.25
25.86
27.62
28.12
29.87
30.52
28.39
25.59
27.99
9.28
28.39
27.80
23
8.74
Net margin%
12.89
10.22
7.56
9.58
10.11
12.17
11.53
13.14
10.41
8.01
6.33
11.53
10.31
38
32.92
P/E ratio (avg)x
22.17
26.11
28.70
31.56
37.29
42.03
43.20
46.39
46.99
53.31
13.28
46.39
39.66
25
13.07
EV/EBITx
33.65
33.93
37.06
38.52
39.10
42.97
49.51
50.15
51.06
51.25
6.065
50.15
41.04
49
5.67
FCF yield (avg)%
8.42
9.95
8.94
10.37
10.36
10.50
11.58
11.35
9.61
12.30
29.73
11.35
10.37
32
4.76
FCF margin%
0.40
3.05
2.30
2.84
3.09
0.84
0.40
0.40
2.28
0.99
11.42
0.84
1.63
32
0.456
FCF / Net incomex
2.273
2.372
2.382
2.351
2.689
2.596
3.043
3.230
3.379
3.349
1.187
3.230
2.643
90
11.49
ROIC%
1.71
0.40
0.40
1.31
0.40
0.40
0.40
0.40
0.40
3.36
10.03
0.40
0.40
77
25.13
Return on equity%
10.10
10.43
11.70
12.87
12.35
12.19
14.17
15.01
16.39
17.66
20.88
15.01
12.61
59
7.85
Return on assets%
13.02
15.08
12.86
14.81
14.60
17.16
15.80
16.73
14.59
14.06
16.17
15.80
14.70
35
2.52
EPS€
10.77
12.87
13.43
13.87
15.19
16.35
19.65
21.61
21.41
25.14
2.75
10.61%
10.84%
—
26.10
EPS growth%
19.86
18.64
16.70
15.98
16.90
16.56
18.02
16.32
15.10
15.22
7.77
16.32
16.63
19
4.44
Bookvalue per sh€
1.28
1.36
1.39
1.48
1.53
1.57
1.82
1.84
1.84
1.98
3.60
5.33%
5.81%
—
1.70
FCF per share€
0.94
0.98
1.06
1.05
1.10
1.01
0.92
0.83
0.86
0.87
3.62
(4.67%)
(0.53%)
—
6.51
Dividend per sh€
6.97
8.23
8.45
9.84
11.66
13.01
13.87
13.45
13.08
13.28
2.27
2.64%
7.11%
—
5.89
Div yield (avg)%
4.64
7.46
8.56
11.08
13.57
11.23
13.82
16.69
15.77
13.26
7.15
13.82
12.25
7
7.30
Payout ratio%
14.68
16.47
18.97
17.63
18.51
18.90
18.58
19.25
16.38
17.55
9.76
18.58
18.07
29
10.96
Shares (diluted)M
11.44
10.26
8.793
7.723
6.741
6.541
6.658
7.180
6.954
7.129
10.63
1.13%
(4.04%)
26
21.50
Buyback yield%
22.23
19.42
22.12
24.48
25.28
26.04
28.42
29.22
29.41
27.40
26.46
28.42
25.66
18
1.444
D/E ratiox
0.415
0.398
0.367
0.328
0.345
0.387
0.400
0.406
0.404
0.378
0.481
0.400
0.392
46
17.42
Enterprise value€M
20.08
18.42
18.13
16.24
15.53
13.33
13.36
13.83
13.39
12.12
42.34
(4.84%)
(5.84%)
28
5.710
LT debt€M
94.02
108.8
106.8
106.0
113.3
129.7
148.7
161.6
175.0
193.9
70.22
11.35%
8.19%
73
Revenue
€68.37M
7.68%
1.00×
Cost of revenue
€32.74M
7.36%
0.97×
Operating expenses
€13.42M
8.09%
1.04×
Spread over hurdle
16.64%