20.32
Revenue€M
56.89
58.16
58.88
61.44
63.04
63.98
66.20
66.88
68.31
70.05
22.69
2.13%
2.13%
21
10.74
Revenue growth%
28.83
30.32
30.94
31.14
29.16
30.93
30.46
28.09
25.15
22.81
26.80
28.09
29.74
91
21.60
Gross margin%
23.38
21.34
23.10
24.45
21.91
21.02
23.46
24.94
27.70
25.63
9.34
24.94
23.42
77
27.79
Operating margin%
8.83
10.17
11.28
8.63
8.55
8.32
10.34
11.50
12.59
12.15
8.64
11.50
10.26
7
18.93
Net margin%
18.97
18.31
16.58
15.90
17.71
16.97
18.84
19.09
17.73
19.71
11.18
18.84
18.02
94
15.52
P/E ratio (avg)x
14.29
15.54
14.40
13.71
14.94
15.55
13.84
14.84
15.01
13.81
21.70
14.84
14.62
32
15.60
EV/EBITx
14.08
13.33
14.04
12.86
11.83
10.94
11.75
11.29
12.21
11.77
22.30
11.75
12.02
86
7.55
FCF yield (avg)%
6.29
7.28
4.83
4.85
2.25
4.67
2.34
3.54
2.57
4.28
24.63
3.54
4.48
30
13.48
FCF margin%
24.56
23.04
25.74
26.35
29.11
31.28
31.24
33.99
33.17
33.51
5.72
33.17
30.18
82
1.005
FCF / Net incomex
1.687
1.852
1.797
1.708
1.555
1.453
1.597
1.727
1.593
1.604
1.392
1.597
1.646
76
15.34
ROIC%
17.31
14.38
16.63
17.37
15.03
14.65
13.48
13.53
11.98
12.04
16.72
13.48
14.51
26
24.21
Return on equity%
22.62
21.97
23.63
23.63
24.25
25.93
26.30
29.21
29.98
28.85
20.88
28.85
25.09
74
27.74
Return on assets%
13.65
13.08
10.34
11.44
10.48
12.72
11.24
8.54
8.76
9.48
13.17
9.48
10.86
41
0.24
EPS€
0.17
0.18
0.20
0.19
0.22
0.23
0.22
0.23
0.23
0.26
0.27
3.55%
4.18%
—
28.31
EPS growth%
12.26
13.53
13.81
12.01
12.55
14.96
15.61
18.40
15.43
15.57
8.25
15.57
14.38
73
0.75
Bookvalue per sh€
0.97
0.92
1.03
1.13
1.10
1.09
1.01
1.08
1.02
1.17
0.72
1.29%
3.29%
—
0.92
FCF per share€
1.04
1.20
1.19
1.27
1.40
1.44
1.49
1.47
1.54
1.63
0.76
3.06%
4.89%
—
0.59
Dividend per sh€
0.62
0.56
0.55
0.51
0.45
0.47
0.45
0.43
0.47
0.45
0.48
0.15%
(2.42%)
—
10.02
Div yield (avg)%
25.85
23.97
26.32
27.39
29.87
27.17
27.96
30.27
30.59
32.34
3.48
30.27
27.68
19
20.34
Payout ratio%
7.33
5.84
5.38
5.32
8.25
7.77
6.69
3.79
3.58
4.48
21.33
4.48
5.61
64
21.49
Shares (diluted)M
29.67
29.75
33.49
35.89
34.76
39.74
43.99
50.77
59.67
68.45
21.22
14.51%
8.52%
17
8.95
Buyback yield%
7.24
7.99
10.63
10.72
13.50
11.08
12.31
12.24
11.44
14.39
2.47
12.24
11.26
64
1.475
D/E ratiox
1.945
2.142
2.057
2.029
2.262
2.409
2.631
2.552
2.735
3.020
1.279
2.631
2.336
80
54.96
Enterprise value€M
9.353
8.515
9.418
10.01
8.973
8.115
7.289
7.096
7.271
7.629
17.51
(3.19%)
(2.37%)
14
13.58
LT debt€M
8.148
9.429
10.46
11.27
11.32
11.14
11.61
12.88
14.71
16.45
43.27
7.76%
8.50%
49
Revenue
€70.05M
2.13%
1.00×
Cost of revenue
€47.40M
2.19%
1.01×
Operating expenses
€16.66M
1.90%
0.98×
Goodwill & intangibles
16.28%