23.83
Revenue€M
49.76
54.65
59.39
64.40
69.28
73.92
79.23
84.02
92.60
101.3
25.36
7.89%
8.04%
14
6.70
Revenue growth%
23.54
24.11
24.44
24.89
27.49
29.40
29.48
26.93
24.12
25.33
22.70
26.93
25.11
36
10.10
Gross margin%
14.08
16.85
16.54
15.98
17.77
14.86
13.37
12.10
13.55
12.35
7.78
13.37
14.47
90
21.71
Operating margin%
13.21
13.74
16.09
16.05
17.84
15.79
17.60
17.90
18.16
21.06
16.43
17.90
16.85
47
27.03
Net margin%
17.32
19.67
17.78
16.93
17.87
19.38
18.15
16.38
15.95
17.48
29.82
17.48
17.63
24
18.33
P/E ratio (avg)x
35.54
39.02
35.51
34.63
35.57
39.02
42.55
39.21
43.07
45.04
30.80
42.55
39.02
43
20.18
EV/EBITx
25.66
30.83
35.43
35.39
40.83
40.05
47.58
53.22
56.41
57.46
9.065
53.22
40.44
63
12.76
FCF yield (avg)%
15.01
15.91
13.50
12.68
14.48
12.97
11.04
9.31
11.64
12.53
20.76
11.64
12.83
92
17.63
FCF margin%
21.03
20.71
19.55
21.32
21.55
23.67
25.46
28.27
30.03
32.96
28.85
28.27
22.61
80
0.305
FCF / Net incomex
1.604
1.764
1.839
2.036
2.041
2.088
2.276
2.256
2.561
2.791
1.259
2.276
2.065
83
5.39
ROIC%
0.80
0.85
0.40
0.49
0.40
0.40
0.90
2.27
4.51
3.67
14.91
2.27
0.82
21
24.60
Return on equity%
10.56
7.78
5.35
6.80
7.48
9.20
10.20
9.63
10.80
12.23
29.78
10.20
9.42
80
9.21
Return on assets%
12.62
15.06
16.81
15.39
17.22
18.20
16.18
17.05
17.48
17.63
14.44
17.48
16.93
70
0.40
EPS€
1.31
1.49
1.65
1.78
1.98
2.22
2.36
2.44
2.47
2.50
0.41
4.73%
7.89%
—
28.84
EPS growth%
26.27
25.27
23.83
20.92
23.14
22.14
21.21
24.12
23.04
20.88
18.75
22.14
23.09
64
0.98
Bookvalue per sh€
0.46
0.51
0.53
0.55
0.65
0.70
0.84
0.92
1.06
1.25
0.93
13.87%
10.98%
—
0.71
FCF per share€
0.78
0.70
0.70
0.74
0.64
0.57
0.59
0.61
0.61
0.53
0.84
(3.76%)
(3.97%)
—
1.44
Dividend per sh€
0.76
0.83
0.77
0.85
0.82
0.87
0.81
0.73
0.72
0.81
0.86
(0.17%)
1.78%
—
27.45
Div yield (avg)%
13.80
15.69
13.15
12.58
13.13
14.28
11.53
11.08
8.57
7.26
24.77
11.08
12.86
86
17.50
Payout ratio%
22.16
21.72
19.80
17.65
15.59
14.45
15.97
18.83
19.11
19.03
21.15
18.83
18.93
9
29.48
Shares (diluted)M
28.53
33.12
32.59
31.74
37.06
39.18
43.45
45.52
50.80
58.83
29.59
9.68%
7.82%
56
15.92
Buyback yield%
32.22
30.85
30.24
32.55
30.08
32.76
30.73
32.37
31.21
29.54
16.84
31.21
31.03
78
1.254
D/E ratiox
0.655
0.632
0.682
0.688
0.728
0.659
0.737
0.666
0.680
0.773
1.118
0.680
0.681
61
18.52
Enterprise value€M
5.416
5.523
4.971
5.022
5.395
5.598
5.072
5.006
4.637
5.072
45.46
(1.23%)
(0.50%)
81
22.50
LT debt€M
46.11
39.95
35.67
35.26
36.13
32.43
31.54
32.06
29.71
25.05
88.11
(7.06%)
(7.27%)
54
Revenue
€101.3M
8.04%
1.00×
Cost of revenue
€46.13M
8.31%
1.03×
Operating expenses
€23.93M
8.15%
1.01×
Goodwill & intangibles
15.54%