50.99
Revenue€M
41.13
42.53
43.74
44.75
46.40
48.17
50.84
52.98
55.65
53.06
54.61
4.46%
4.01%
33
21.07
Revenue growth%
12.63
15.02
14.53
15.94
18.38
15.40
12.63
10.72
10.95
2.12
28.85
12.63
13.58
69
9.07
Gross margin%
7.56
8.99
11.20
9.86
9.48
7.87
7.80
9.57
9.37
11.19
23.63
9.37
9.24
23
2.51
Operating margin%
5.58
4.20
5.86
4.41
2.42
4.70
7.03
6.25
9.02
15.75
24.13
6.25
5.72
17
9.62
Net margin%
31.53
29.76
28.83
30.46
32.22
32.05
30.60
29.98
27.94
17.82
20.89
30.60
30.53
10
37.19
P/E ratio (avg)x
34.38
33.36
29.99
30.78
33.46
30.37
28.74
32.24
32.85
11.24
26.99
32.24
32.24
53
17.07
EV/EBITx
34.38
39.26
38.88
38.20
36.31
40.91
46.83
52.86
57.00
19.92
22.92
46.83
39.07
40
17.78
FCF yield (avg)%
20.65
19.65
18.92
18.57
18.92
19.37
17.98
19.80
19.76
22.14
29.36
19.37
19.51
35
20.17
FCF margin%
31.62
29.86
32.09
32.20
33.78
31.36
28.50
30.29
30.93
22.00
10.07
30.93
31.16
88
0.367
FCF / Net incomex
0.184
0.199
0.206
0.240
0.236
0.239
0.237
0.246
0.291
1.277
1.533
0.239
0.236
79
25.86
ROIC%
4.44
3.06
0.99
1.34
0.40
2.07
4.47
2.97
2.73
7.43
29.42
2.73
2.85
64
8.43
Return on equity%
12.37
11.00
9.04
11.35
10.21
10.56
12.74
12.98
12.02
26.22
29.83
12.02
11.69
42
25.52
Return on assets%
6.46
5.24
2.60
0.40
0.40
0.80
0.40
1.63
1.64
3.56
5.70
0.80
1.63
23
1.74
EPS€
0.62
0.69
0.74
0.82
0.92
0.99
1.13
1.12
1.15
1.91
2.13
6.97%
6.46%
—
27.17
EPS growth%
22.21
19.55
16.56
18.84
17.36
18.21
17.11
18.50
16.02
24.43
27.80
17.36
18.35
29
0.63
Bookvalue per sh€
1.24
1.41
1.44
1.32
1.32
1.35
1.40
1.45
1.38
1.85
0.46
0.82%
0.21%
—
1.43
FCF per share€
1.90
2.05
1.87
2.09
1.99
1.83
1.76
1.84
2.02
0.84
0.90
(0.71%)
1.47%
—
0.88
Dividend per sh€
1.36
1.55
1.68
1.93
1.85
2.02
1.97
2.00
2.16
2.36
0.80
2.28%
5.00%
—
12.00
Div yield (avg)%
10.73
8.70
9.01
6.73
4.03
1.26
2.41
5.35
6.42
17.81
6.81
4.03
6.58
13
10.30
Payout ratio%
15.96
18.82
16.82
19.01
17.72
18.01
15.09
14.47
13.81
14.90
3.06
15.09
16.39
47
6.126
Shares (diluted)M
10.01
11.49
10.98
12.69
13.43
12.96
14.75
15.68
16.75
6.349
6.403
5.70%
6.88%
68
27.96
Buyback yield%
22.03
24.03
25.15
25.36
23.74
26.48
25.77
28.63
28.65
5.14
16.25
26.48
25.26
31
1.544
D/E ratiox
0.509
0.563
0.603
0.547
0.561
0.539
0.571
0.635
0.699
1.299
0.818
0.571
0.562
84
15.71
Enterprise value€M
43.10
45.87
39.63
35.63
37.55
37.48
40.92
38.55
33.02
12.72
21.61
(1.51%)
(2.22%)
63
24.50
LT debt€M
83.99
85.28
91.45
95.77
110.4
122.4
118.7
117.5
133.0
36.59
66.37
6.79%
6.05%
7
Revenue
€55.65M
4.01%
1.00×
Cost of revenue
€38.20M
4.01%
1.00×
Operating expenses
€12.20M
4.06%
1.01×
Cash and investments
15.06%
Spread over hurdle
(3.61%)