12.05
Revenue€M
86.81
93.47
101.2
110.7
116.9
123.7
134.5
140.9
151.7
12.87
12.63
6.50%
7.08%
70
8.39
Revenue growth%
6.07
5.62
3.27
3.39
6.28
3.97
5.39
2.70
2.39
2.90
26.93
3.97
4.68
53
2.63
Gross margin%
10.60
12.86
10.26
10.17
11.02
10.58
8.89
10.35
7.72
8.64
13.66
10.35
10.46
29
4.32
Operating margin%
19.55
17.16
14.60
11.78
11.47
9.10
8.71
9.14
9.44
3.79
20.24
9.14
11.63
91
7.25
Net margin%
0.40
3.38
5.27
4.16
5.73
3.45
2.60
0.78
0.40
2.59
19.52
2.60
2.99
81
35.72
P/E ratio (avg)x
27.99
28.84
32.69
37.50
41.30
38.55
39.10
36.84
39.19
24.38
28.95
39.10
37.17
10
23.94
EV/EBITx
49.99
52.98
57.49
66.67
74.93
86.54
92.70
105.6
118.3
19.43
26.53
92.70
70.80
67
20.73
FCF yield (avg)%
20.82
21.18
20.82
23.47
21.34
19.35
16.73
19.31
17.87
3.00
7.96
19.31
20.08
21
24.49
FCF margin%
1.48
0.40
2.76
1.50
3.97
2.08
2.90
1.86
1.58
27.23
23.95
2.08
1.72
16
0.896
FCF / Net incomex
1.529
1.522
1.378
1.229
1.108
0.991
0.919
0.912
0.900
1.787
1.072
0.919
1.169
38
25.12
ROIC%
3.37
3.47
4.32
2.85
5.04
3.35
5.83
4.15
6.71
6.48
22.28
5.04
3.93
30
2.31
Return on equity%
28.08
30.56
29.64
29.99
30.48
28.30
30.59
29.20
29.49
4.99
24.62
29.49
29.82
79
16.75
Return on assets%
7.27
9.35
10.94
9.27
8.43
9.76
8.03
5.22
7.47
25.56
29.49
8.03
8.85
23
3.91
EPS€
8.12
9.71
9.58
10.18
10.50
11.66
11.69
12.83
12.76
4.18
4.55
4.62%
8.09%
—
4.71
EPS growth%
4.78
3.25
3.52
1.95
4.83
7.81
9.97
8.15
10.97
9.64
17.47
8.15
4.81
13
4.67
Bookvalue per sh€
3.25
3.56
3.15
2.86
2.95
2.76
2.52
2.78
2.96
3.90
6.45
0.72%
0.15%
—
7.88
FCF per share€
1.95
1.85
1.83
1.74
1.73
1.64
1.40
1.36
1.18
7.60
3.14
(7.50%)
(4.77%)
—
3.27
Dividend per sh€
5.53
6.04
5.84
5.70
6.10
6.34
6.16
5.79
5.76
7.68
4.29
0.19%
2.24%
—
20.71
Div yield (avg)%
0.40
3.36
5.71
3.19
0.40
0.40
2.33
0.40
0.76
15.50
3.33
0.40
0.84
33
7.77
Payout ratio%
11.76
11.56
9.96
12.21
14.74
14.52
12.32
11.29
11.75
4.14
10.46
12.32
11.82
94
8.403
Shares (diluted)M
10.01
9.710
10.87
11.92
12.83
14.21
14.16
14.48
16.36
8.116
8.153
6.54%
6.73%
87
20.68
Buyback yield%
3.98
5.89
6.42
4.95
5.37
5.13
3.87
6.38
5.01
9.47
24.05
5.13
5.25
24
0.231
D/E ratiox
0.159
0.161
0.161
0.168
0.164
0.148
0.153
0.156
0.147
0.652
1.040
0.153
0.160
21
118.4
Enterprise value€M
89.44
89.06
89.18
84.74
90.45
99.17
110.2
115.4
127.3
8.749
151.8
8.49%
4.41%
84
39.59
LT debt€M
31.19
35.24
33.92
39.39
40.76
48.26
49.59
48.88
57.21
149.8
101.9
7.75%
6.52%
52
Revenue
€151.7M
7.08%
1.00×
Cost of revenue
€85.80M
7.01%
0.99×
Operating expenses
€33.94M
7.61%
1.05×
Cash and investments
16.50%
Spread over hurdle
19.43%