25.02
Revenue€M
57.59
63.48
68.67
74.18
78.52
83.27
88.71
94.66
99.97
107.9
25.80
6.57%
7.34%
6
27.64
Revenue growth%
7.40
8.02
6.10
3.62
0.70
0.54
0.40
1.57
1.15
2.74
21.89
1.15
2.16
55
28.61
Gross margin%
27.05
26.19
28.17
29.58
29.76
32.58
33.47
36.23
36.93
35.88
16.23
35.88
31.17
79
4.92
Operating margin%
25.47
26.49
29.33
28.64
27.85
25.64
26.76
24.14
23.61
21.50
7.85
24.14
26.07
43
27.64
Net margin%
15.44
15.39
16.58
16.62
16.40
15.27
13.75
15.47
15.80
14.53
25.86
15.27
15.46
10
14.93
P/E ratio (avg)x
9.097
9.824
9.644
9.813
10.93
11.69
10.90
12.08
13.26
12.70
24.49
12.08
10.92
6
28.16
EV/EBITx
15.47
14.80
13.71
12.33
11.28
12.25
10.75
10.63
10.53
10.77
20.89
10.75
11.77
43
24.11
FCF yield (avg)%
30.74
28.15
28.10
25.61
23.34
25.44
23.74
24.36
22.47
24.72
18.66
24.36
25.08
24
21.72
FCF margin%
25.17
22.94
21.33
19.30
21.99
20.88
21.52
19.00
20.65
18.53
13.96
20.65
21.11
78
0.964
FCF / Net incomex
1.795
2.093
2.230
2.569
2.888
3.152
3.305
3.898
4.008
4.364
1.573
3.898
3.020
55
19.42
ROIC%
14.54
16.86
15.43
14.93
15.82
17.17
19.25
21.98
22.44
24.97
12.22
21.98
17.02
75
25.07
Return on equity%
12.04
13.61
12.47
14.73
12.82
14.75
16.79
14.48
12.03
9.44
13.32
14.48
13.22
89
27.57
Return on assets%
2.81
0.57
1.63
3.35
2.32
4.04
4.00
3.42
1.51
0.40
25.36
3.42
2.56
52
0.85
EPS€
1.04
1.04
0.96
0.91
0.89
0.81
0.92
0.92
1.01
1.09
0.91
4.11%
0.76%
—
19.22
EPS growth%
2.41
3.12
0.57
0.40
0.40
0.40
0.40
0.40
1.42
1.42
3.97
0.40
0.49
12
2.05
Bookvalue per sh€
0.67
0.76
0.81
0.77
0.85
0.84
0.81
0.87
1.01
1.20
2.11
7.05%
6.03%
—
1.16
FCF per share€
0.68
0.81
0.96
1.08
1.14
1.14
1.19
1.21
1.27
1.29
1.02
2.59%
7.92%
—
1.32
Dividend per sh€
0.82
0.71
0.65
0.63
0.65
0.62
0.59
0.60
0.64
0.59
0.45
(1.99%)
(3.72%)
—
12.50
Div yield (avg)%
24.91
24.04
21.21
20.08
22.44
23.73
21.54
19.98
20.79
21.61
6.06
21.54
21.57
10
10.96
Payout ratio%
20.73
21.58
20.31
19.87
21.28
21.10
23.99
22.48
22.77
21.76
18.23
22.48
21.43
57
20.68
Shares (diluted)M
29.56
28.94
27.14
25.00
27.23
28.20
27.54
28.55
27.22
29.65
19.80
1.72%
0.84%
12
3.90
Buyback yield%
3.36
3.29
1.13
1.52
0.40
0.40
1.47
4.44
5.81
7.72
8.98
4.44
2.40
42
1.297
D/E ratiox
0.237
0.244
0.263
0.265
0.268
0.270
0.260
0.254
0.245
0.267
1.688
0.260
0.262
10
49.87
Enterprise value€M
114.8
122.3
136.1
135.9
133.3
126.1
136.6
147.4
135.6
123.6
46.06
(1.50%)
0.51%
77
101.9
LT debt€M
33.36
35.06
35.63
37.58
37.52
37.25
39.73
43.61
42.46
46.98
11.14
4.60%
2.76%
12
Revenue
€107.9M
7.34%
1.00×
Cost of revenue
€53.57M
7.03%
0.97×
Operating expenses
€26.29M
7.55%
1.02×
Goodwill & intangibles
20.01%
Property and equipment
16.11%
Spread over hurdle
(0.21%)