13.62
Revenue€M
95.15
101.5
106.9
110.6
113.3
116.9
121.6
124.6
132.2
137.8
14.22
3.98%
4.26%
58
16.49
Revenue growth%
17.44
15.49
17.32
20.17
17.35
18.50
18.16
20.09
17.19
17.00
11.95
18.16
17.39
22
25.59
Gross margin%
2.77
1.39
0.40
0.65
0.40
0.40
1.34
0.40
0.40
0.40
25.82
0.40
0.40
56
29.60
Operating margin%
15.91
17.97
15.04
16.42
18.62
20.77
20.74
18.87
15.87
16.17
27.23
18.87
17.19
39
17.27
Net margin%
7.81
5.26
7.01
4.56
6.79
7.67
9.80
9.21
10.95
10.62
5.49
9.80
7.74
84
25.38
P/E ratio (avg)x
18.68
21.12
20.50
21.83
22.86
22.76
23.04
24.36
27.92
28.22
30.39
24.36
22.81
87
32.67
EV/EBITx
10.65
10.31
10.95
11.15
9.525
8.982
9.231
8.129
8.130
7.124
22.36
8.130
9.378
55
18.53
FCF yield (avg)%
13.50
11.25
10.57
8.04
7.68
9.84
9.83
11.52
13.11
15.54
12.67
11.52
10.91
30
6.84
FCF margin%
16.42
16.54
13.84
11.66
11.46
12.87
13.31
13.68
11.05
8.84
29.24
12.87
13.09
73
0.499
FCF / Net incomex
0.258
0.249
0.282
0.317
0.323
0.334
0.344
0.389
0.442
0.433
0.253
0.389
0.329
18
12.45
ROIC%
26.68
25.84
23.04
24.24
22.00
19.18
16.25
18.55
17.45
15.64
16.55
17.45
20.59
76
4.96
Return on equity%
1.18
0.40
3.10
3.38
3.72
3.59
4.25
6.18
5.20
2.52
11.82
4.25
3.48
20
23.48
Return on assets%
8.28
8.41
9.30
9.93
11.15
13.01
14.93
17.36
20.22
19.76
26.46
17.36
12.08
40
5.92
EPS€
7.43
7.59
8.01
7.44
7.77
7.01
7.60
6.58
6.62
6.78
6.27
(2.68%)
(0.90%)
—
12.75
EPS growth%
8.33
9.21
6.36
7.45
7.25
8.05
9.10
11.07
11.36
8.92
16.70
9.10
8.62
90
6.57
Bookvalue per sh€
9.98
9.79
9.83
11.38
11.76
13.24
13.78
13.81
13.37
13.58
3.26
2.93%
4.20%
—
4.70
FCF per share€
8.17
7.92
9.27
10.38
10.74
10.54
11.16
11.93
13.51
13.69
9.23
4.98%
6.06%
—
2.66
Dividend per sh€
20.13
19.80
22.83
25.56
28.41
33.62
34.41
39.47
39.42
40.79
8.86
7.50%
8.41%
—
11.41
Div yield (avg)%
10.06
8.72
7.50
9.52
8.98
8.22
10.05
11.83
10.26
9.13
15.07
10.05
9.32
86
23.45
Payout ratio%
17.91
20.75
21.36
20.77
21.90
21.24
20.94
22.01
21.03
18.90
7.74
21.03
20.98
78
13.19
Shares (diluted)M
11.62
11.30
11.19
10.99
11.33
11.15
11.47
12.00
12.16
12.71
12.78
2.31%
(0.33%)
73
23.44
Buyback yield%
16.75
16.68
14.45
12.32
12.38
13.46
12.41
12.78
12.83
10.78
27.10
12.78
12.81
30
0.279
D/E ratiox
0.152
0.144
0.146
0.149
0.148
0.162
0.161
0.146
0.144
0.138
1.105
0.146
0.147
37
181.1
Enterprise value€M
76.31
85.12
94.63
109.6
111.2
127.2
123.7
130.1
151.4
145.8
32.85
5.57%
8.17%
28
86.67
LT debt€M
134.5
147.9
136.6
135.3
144.9
135.5
133.5
139.7
153.0
149.4
61.77
0.61%
1.85%
90
Revenue
€137.8M
4.26%
1.00×
Cost of revenue
€96.43M
4.26%
1.00×
Operating expenses
€22.28M
4.31%
1.00×
Goodwill & intangibles
16.33%