72.59
Revenue€M
32.81
34.99
37.32
40.71
42.92
47.21
50.48
55.68
59.18
63.57
78.74
8.17%
7.64%
77
18.05
Revenue growth%
20.35
23.03
20.84
21.13
22.66
21.17
18.84
20.72
17.82
15.42
2.03
18.84
20.78
40
15.23
Gross margin%
21.61
22.14
20.22
21.40
22.95
22.50
22.10
24.90
26.41
26.39
11.04
24.90
22.32
5
9.31
Operating margin%
31.46
32.63
32.25
31.93
31.79
31.61
33.53
32.96
32.41
31.03
21.44
32.41
32.09
40
14.31
Net margin%
28.63
26.22
27.41
28.70
28.56
27.17
29.62
30.25
31.84
30.27
14.36
30.25
28.66
11
33.57
P/E ratio (avg)x
27.28
24.67
22.31
19.94
18.50
17.11
18.38
19.55
21.14
20.50
37.28
19.55
20.22
65
27.54
EV/EBITx
40.39
47.07
46.79
46.11
44.40
50.93
58.75
65.69
70.09
69.47
25.50
65.69
49.00
90
2.07
FCF yield (avg)%
21.84
19.30
21.13
18.78
20.35
19.16
21.64
22.53
21.56
19.32
9.56
21.56
20.74
7
7.60
FCF margin%
24.67
25.51
27.40
27.69
28.62
29.58
28.29
26.62
23.73
25.57
8.45
26.62
27.01
10
1.004
FCF / Net incomex
1.097
0.984
0.939
1.003
1.035
0.997
0.976
0.849
0.852
0.751
0.288
0.852
0.980
95
18.41
ROIC%
31.23
29.99
28.40
28.80
26.91
26.64
25.96
28.91
29.01
30.70
11.30
28.91
28.86
60
28.38
Return on equity%
4.00
5.09
7.18
9.33
8.21
10.42
9.18
11.73
10.82
8.54
8.62
10.42
8.86
65
14.83
Return on assets%
38.44
41.28
38.36
40.31
37.64
36.88
38.26
40.81
43.03
40.09
4.92
40.09
39.27
17
1.47
EPS€
1.54
1.57
1.49
1.33
1.41
1.37
1.48
1.61
1.66
1.59
1.55
2.51%
(0.20%)
—
27.86
EPS growth%
15.79
13.45
15.95
13.48
13.46
15.50
14.89
15.95
18.38
17.83
19.03
15.95
15.65
45
0.97
Bookvalue per sh€
0.79
0.73
0.72
0.75
0.82
0.89
0.77
0.77
0.76
0.77
0.42
(1.27%)
0.52%
—
1.26
FCF per share€
3.00
3.44
3.31
3.30
3.79
3.79
4.33
4.61
4.43
4.70
1.41
4.41%
5.24%
—
1.27
Dividend per sh€
0.68
0.67
0.72
0.76
0.85
0.85
0.83
0.83
0.81
0.86
0.56
0.07%
1.14%
—
15.14
Div yield (avg)%
5.54
8.16
7.58
9.04
10.55
10.16
10.66
8.19
8.54
7.14
19.45
8.54
8.37
8
7.85
Payout ratio%
0.67
0.40
0.40
0.80
1.59
4.08
2.59
4.96
6.70
5.80
9.41
4.96
2.09
63
20.13
Shares (diluted)M
25.64
28.02
29.47
31.84
30.06
34.24
35.35
40.41
44.12
48.76
19.20
10.16%
7.77%
92
16.20
Buyback yield%
1.00
1.78
1.06
3.02
5.48
5.37
6.00
8.60
8.86
9.87
22.50
8.60
5.43
17
0.663
D/E ratiox
1.240
1.223
1.250
1.335
1.307
1.179
1.176
1.190
1.073
1.019
0.669
1.176
1.206
70
21.62
Enterprise value€M
45.28
48.24
47.71
46.67
51.83
55.80
60.49
53.91
59.23
65.16
47.77
4.68%
4.47%
54
16.99
LT debt€M
78.57
72.05
74.57
69.76
62.90
54.82
54.60
57.57
54.12
58.81
5.777
(1.34%)
(2.45%)
84
Revenue
€63.57M
7.64%
1.00×
Cost of revenue
€44.50M
7.64%
1.00×
Operating expenses
€12.07M
8.14%
1.05×
Spread over hurdle
(2.88%)