28.78
Revenue€M
66.76
69.55
70.69
73.73
75.72
77.09
80.77
85.02
90.52
95.87
29.80
4.83%
4.25%
60
27.48
Revenue growth%
7.01
5.25
3.59
4.47
1.96
1.93
3.55
2.71
4.18
1.23
29.49
2.71
3.57
13
20.19
Gross margin%
6.51
8.39
6.07
4.63
3.37
4.01
5.40
2.82
4.50
5.52
19.43
4.50
5.01
65
24.97
Operating margin%
8.11
7.73
6.54
8.52
11.18
12.58
15.56
13.61
14.43
13.00
20.42
13.61
11.88
59
25.67
Net margin%
0.40
2.77
0.40
2.11
2.89
0.40
0.40
1.23
1.74
2.15
3.73
1.23
1.49
63
30.07
P/E ratio (avg)x
11.98
10.94
11.30
9.983
10.42
11.32
11.19
10.24
11.13
10.01
31.62
11.13
11.04
12
28.67
EV/EBITx
24.83
28.35
32.80
32.70
34.12
38.56
36.29
36.55
39.19
43.18
29.18
38.56
35.20
59
12.34
FCF yield (avg)%
18.55
16.94
14.19
13.32
14.28
16.16
17.10
16.31
14.65
11.65
16.97
16.16
15.40
41
16.23
FCF margin%
21.08
18.77
20.83
22.54
23.52
24.37
21.68
18.93
16.62
14.34
19.53
18.93
20.95
48
1.314
FCF / Net incomex
1.429
1.524
1.544
1.501
1.474
1.379
1.354
1.435
1.420
1.401
0.840
1.401
1.432
67
19.84
ROIC%
16.17
18.30
17.14
15.33
12.65
12.45
15.27
16.97
17.18
18.70
19.48
16.97
16.57
91
25.78
Return on equity%
28.24
26.17
27.01
28.39
29.07
29.51
27.07
26.46
26.22
24.58
12.04
26.46
27.04
38
20.58
Return on assets%
22.74
22.69
21.93
22.21
20.98
22.74
24.38
22.16
22.56
23.86
10.89
22.74
22.63
18
0.63
EPS€
0.46
0.45
0.44
0.49
0.47
0.47
0.51
0.48
0.45
0.49
0.66
0.54%
(0.25%)
—
24.56
EPS growth%
7.65
7.14
4.54
5.49
5.59
5.71
3.33
3.25
4.55
6.72
14.83
4.55
5.54
9
0.13
Bookvalue per sh€
0.80
0.91
1.02
1.12
1.19
1.24
1.40
1.38
1.47
1.51
0.49
4.91%
8.00%
—
0.59
FCF per share€
0.31
0.29
0.26
0.23
0.22
0.22
0.20
0.22
0.24
0.21
0.62
(0.83%)
(4.70%)
—
0.32
Dividend per sh€
0.42
0.37
0.38
0.34
0.34
0.35
0.35
0.31
0.32
0.32
0.30
(1.54%)
(2.50%)
—
22.20
Div yield (avg)%
14.48
15.14
17.60
16.02
14.24
12.43
15.21
15.72
17.10
19.50
12.35
15.72
15.46
70
15.30
Payout ratio%
5.77
6.07
4.82
3.80
3.40
1.84
4.25
4.62
5.56
8.29
24.15
4.62
4.72
85
77.89
Shares (diluted)M
104.3
101.0
96.03
104.6
112.5
111.7
110.1
118.4
133.7
149.7
76.39
5.88%
4.16%
80
13.47
Buyback yield%
6.93
8.19
7.32
5.29
5.03
4.48
6.77
8.12
10.09
8.88
14.70
8.12
7.12
12
1.261
D/E ratiox
0.355
0.356
0.366
0.405
0.462
0.507
0.525
0.584
0.635
0.660
0.980
0.584
0.485
31
33.85
Enterprise value€M
65.70
71.34
77.66
84.80
85.08
82.76
81.08
83.92
98.91
107.1
47.65
4.70%
6.26%
41
33.76
LT debt€M
34.47
36.61
40.65
42.59
41.69
42.91
41.37
37.77
40.30
42.00
29.14
0.15%
2.82%
48
Revenue
€95.87M
4.25%
1.00×
Cost of revenue
€64.48M
4.06%
0.98×
Operating expenses
€19.09M
4.65%
1.04×
Goodwill & intangibles
18.79%
Spread over hurdle
54.93%