91.66
Revenue€M
62.95
66.98
71.42
77.78
84.74
93.09
98.50
107.1
113.7
124.0
99.39
7.91%
7.97%
29
9.00
Revenue growth%
16.60
19.20
19.99
20.61
22.98
21.45
19.14
19.11
20.72
23.45
3.48
20.72
20.30
73
9.99
Gross margin%
11.13
10.29
7.99
10.67
9.46
7.16
10.05
8.16
6.09
5.53
4.58
7.16
8.81
39
12.93
Operating margin%
22.83
22.04
21.07
22.18
23.62
25.66
27.80
25.37
25.66
24.43
24.93
25.66
24.02
9
4.90
Net margin%
19.08
16.75
14.18
13.90
16.69
14.43
16.06
16.46
13.74
14.09
4.49
14.43
15.25
15
18.42
P/E ratio (avg)x
18.77
17.76
20.64
20.95
20.40
22.50
23.30
24.32
24.15
26.13
32.69
24.15
21.73
27
13.18
EV/EBITx
55.31
61.83
63.44
67.13
79.16
92.37
96.24
112.9
129.8
137.0
25.98
112.9
85.76
91
27.95
FCF yield (avg)%
26.54
27.48
29.73
31.34
30.12
29.77
31.79
32.82
33.91
31.79
20.98
31.79
30.73
60
16.82
FCF margin%
23.13
20.31
21.45
21.66
21.95
21.71
23.33
22.77
24.75
24.30
5.85
23.33
22.36
55
0.533
FCF / Net incomex
2.236
2.471
2.326
2.399
2.511
2.873
2.771
3.128
3.387
3.741
0.627
3.128
2.641
72
13.91
ROIC%
27.92
25.56
28.18
26.96
27.82
28.66
29.87
28.95
30.43
28.97
7.32
28.97
28.42
26
17.49
Return on equity%
18.85
16.53
18.52
21.14
21.21
19.37
21.37
21.40
18.67
21.26
12.41
21.26
20.26
62
27.20
Return on assets%
11.94
9.84
10.87
12.43
10.69
12.95
11.78
13.11
10.65
9.17
21.27
11.78
11.33
51
0.12
EPS€
0.32
0.33
0.29
0.31
0.29
0.29
0.27
0.26
0.27
0.24
0.12
(3.89%)
(2.84%)
—
22.27
EPS growth%
31.54
30.77
30.59
30.89
28.22
29.00
31.00
28.26
27.21
25.93
17.49
28.26
29.80
59
0.24
Bookvalue per sh€
0.32
0.32
0.31
0.33
0.32
0.35
0.39
0.40
0.42
0.46
0.25
7.22%
3.72%
—
0.44
FCF per share€
0.15
0.14
0.17
0.20
0.22
0.22
0.25
0.27
0.30
0.31
0.39
6.86%
6.96%
—
0.11
Dividend per sh€
0.50
0.48
0.48
0.48
0.53
0.57
0.57
0.57
0.65
0.62
0.45
3.31%
1.87%
—
7.48
Div yield (avg)%
36.39
39.13
38.49
37.23
35.40
37.06
39.60
36.99
38.21
35.86
13.40
37.06
37.15
67
22.65
Payout ratio%
35.47
32.57
31.11
31.78
32.16
34.56
36.14
34.97
35.77
38.57
20.88
35.77
34.77
59
190.4
Shares (diluted)M
277.8
282.9
294.9
331.0
315.4
302.9
300.8
354.0
371.3
422.2
194.9
6.01%
5.43%
15
5.28
Buyback yield%
28.13
30.10
32.48
34.14
32.19
31.66
33.13
30.92
28.01
28.85
26.39
30.92
31.29
54
1.495
D/E ratiox
0.272
0.288
0.265
0.250
0.266
0.252
0.227
0.220
0.206
0.214
0.501
0.220
0.251
32
89.83
Enterprise value€M
53.04
53.18
49.60
55.98
63.48
70.06
75.50
69.92
69.55
79.66
106.7
4.64%
3.88%
72
82.67
LT debt€M
170.4
177.8
165.9
182.9
167.6
185.6
201.8
204.1
212.6
194.7
89.19
3.04%
1.16%
64
Revenue
€124.0M
7.97%
1.00×
Cost of revenue
€59.76M
8.35%
1.04×
Operating expenses
€25.06M
7.83%
0.99×
Goodwill & intangibles
16.66%
Spread over hurdle
40.34%