9.505
Revenue€M
100.3
102.6
103.5
106.3
106.9
110.1
111.8
111.6
113.7
116.6
10.61
1.75%
1.78%
93
5.89
Revenue growth%
2.71
3.29
0.65
2.47
2.06
0.40
1.72
1.57
1.22
0.90
17.59
1.22
1.65
63
18.07
Gross margin%
8.21
7.78
4.91
3.58
3.73
2.75
5.47
7.07
7.81
9.50
14.56
7.07
6.27
57
21.42
Operating margin%
16.79
17.00
15.80
16.47
14.13
12.20
10.49
11.35
10.87
12.37
6.23
11.35
13.25
68
13.73
Net margin%
17.80
20.49
19.30
19.25
22.13
24.69
23.57
22.33
22.95
20.93
21.70
22.95
21.53
92
9.967
P/E ratio (avg)x
30.15
31.82
28.77
29.46
29.49
30.47
26.92
28.70
30.93
33.75
32.21
30.47
29.82
47
28.46
EV/EBITx
26.95
28.00
28.17
25.67
28.24
26.65
29.82
28.18
29.11
26.77
31.77
28.18
28.08
73
23.88
FCF yield (avg)%
7.65
6.72
7.92
9.80
10.76
8.00
8.55
8.60
6.38
6.74
3.66
8.00
7.96
17
21.60
FCF margin%
24.84
25.06
27.94
29.22
28.53
29.86
28.42
26.20
26.90
25.26
8.24
26.90
27.42
15
1.358
FCF / Net incomex
1.058
1.200
1.303
1.214
1.119
1.211
1.130
1.183
1.180
1.296
1.550
1.183
1.192
86
23.03
ROIC%
3.26
5.93
8.09
5.46
4.52
1.74
0.40
1.31
1.60
0.40
6.23
1.31
2.50
87
15.90
Return on equity%
3.46
1.76
3.01
2.12
1.89
1.93
0.46
1.49
0.40
0.40
15.37
0.46
1.82
20
22.32
Return on assets%
1.87
1.01
0.40
2.67
3.41
0.97
2.35
2.31
0.40
0.40
27.29
0.97
1.44
48
7.06
EPS€
7.11
7.77
8.92
9.29
8.84
10.09
9.73
9.41
9.10
10.49
7.64
3.47%
4.78%
—
24.52
EPS growth%
20.45
21.99
20.80
20.54
20.76
20.85
23.42
24.82
25.45
23.82
9.27
23.82
21.42
34
5.39
Bookvalue per sh€
1.34
1.39
1.44
1.47
1.56
1.49
1.36
1.37
1.36
1.32
2.51
(3.35%)
(0.60%)
—
3.07
FCF per share€
1.79
1.90
1.73
1.76
1.86
1.74
1.82
1.88
1.77
1.89
2.51
0.33%
(0.36%)
—
1.32
Dividend per sh€
3.74
4.22
4.14
4.31
4.30
4.24
3.92
4.28
4.92
4.63
1.90
1.49%
1.32%
—
18.05
Div yield (avg)%
30.26
33.21
34.09
35.05
35.66
37.01
34.52
34.41
35.85
33.21
24.01
34.52
34.46
16
12.60
Payout ratio%
29.92
30.20
32.88
30.21
31.17
30.60
30.71
28.35
31.17
32.54
20.38
30.71
30.65
50
5.998
Shares (diluted)M
6.850
7.197
7.759
8.147
7.916
8.471
8.893
9.604
8.536
8.071
6.085
0.39%
2.75%
28
28.72
Buyback yield%
2.11
3.32
3.46
0.65
2.55
2.36
2.35
0.53
3.10
4.67
21.34
2.36
2.46
47
1.075
D/E ratiox
1.880
2.128
2.357
2.826
3.139
3.487
3.859
4.406
4.814
4.949
0.391
4.406
3.313
83
54.02
Enterprise value€M
19.07
17.68
18.57
16.77
14.79
14.38
15.82
13.87
15.02
16.11
130.3
1.72%
(2.01%)
51
22.97
LT debt€M
63.56
62.38
58.52
60.49
56.71
52.63
54.60
60.79
62.07
60.63
47.49
1.34%
0.41%
87
Revenue
€116.6M
1.78%
1.00×
Cost of revenue
€56.31M
1.78%
1.00×
Operating expenses
€28.76M
1.77%
1.00×