10.95
Revenue€M
42.98
43.42
44.29
44.02
43.88
44.97
46.56
48.06
48.77
49.97
11.37
2.63%
1.77%
55
29.27
Revenue growth%
0.40
1.03
2.63
1.46
2.05
0.40
0.40
0.40
2.08
1.91
2.91
0.40
1.24
38
4.76
Gross margin%
8.52
10.34
10.65
11.58
12.31
12.89
15.19
16.87
15.16
12.31
2.91
15.16
12.31
61
19.18
Operating margin%
3.53
5.56
4.53
7.08
5.52
4.97
7.68
6.59
6.80
4.04
16.27
6.59
5.54
54
18.73
Net margin%
24.49
23.02
25.97
23.74
25.31
24.52
25.96
26.95
25.67
24.07
3.50
25.67
24.91
72
7.384
P/E ratio (avg)x
35.11
33.31
30.34
26.41
27.92
24.87
27.42
29.36
26.15
27.78
21.98
27.42
27.85
15
15.66
EV/EBITx
9.965
9.021
8.016
8.754
9.300
9.295
9.473
9.613
10.15
10.03
11.73
9.613
9.386
33
5.36
FCF yield (avg)%
12.69
14.07
13.51
12.49
12.50
14.67
12.29
11.34
12.01
12.35
26.76
12.29
12.49
44
17.72
FCF margin%
12.81
12.36
13.40
14.26
16.26
16.67
16.96
18.27
19.50
21.59
25.36
18.27
16.46
62
1.266
FCF / Net incomex
1.114
1.193
1.427
1.455
1.639
1.678
1.775
1.729
1.735
1.936
0.134
1.735
1.659
84
23.34
ROIC%
23.87
23.67
22.38
21.89
19.35
19.54
19.63
18.21
16.27
14.02
19.23
18.21
19.59
91
19.26
Return on equity%
26.24
27.41
28.50
30.84
31.92
29.61
29.80
30.52
30.15
28.73
20.70
29.80
29.70
32
11.82
Return on assets%
19.68
21.94
24.60
25.31
24.35
24.21
22.32
21.40
19.26
16.80
11.25
21.40
22.13
46
0.44
EPS€
0.22
0.21
0.21
0.19
0.19
0.18
0.18
0.19
0.20
0.20
0.45
0.93%
(0.94%)
—
15.52
EPS growth%
13.43
15.20
15.74
16.93
15.04
14.34
12.21
10.28
7.65
10.10
6.69
10.28
13.88
78
0.70
Bookvalue per sh€
0.51
0.44
0.38
0.37
0.35
0.34
0.34
0.33
0.29
0.27
0.64
(5.06%)
(5.96%)
—
0.44
FCF per share€
0.30
0.26
0.23
0.25
0.24
0.22
0.23
0.24
0.23
0.20
0.60
(3.62%)
(4.45%)
—
0.54
Dividend per sh€
0.95
1.05
1.02
0.97
0.96
0.89
0.84
0.81
0.84
0.92
0.75
(0.85%)
0.08%
—
28.00
Div yield (avg)%
17.86
18.39
20.49
21.80
24.28
22.44
20.92
19.22
21.02
22.18
18.27
21.02
20.97
30
9.05
Payout ratio%
24.78
27.23
29.97
31.28
30.25
27.62
29.89
30.49
30.02
27.25
4.80
29.89
29.93
57
8.259
Shares (diluted)M
10.91
11.12
12.12
11.71
13.61
13.89
16.23
18.46
21.33
22.96
7.979
11.01%
8.13%
65
20.49
Buyback yield%
7.79
7.44
7.92
8.05
7.54
8.71
11.06
9.69
8.09
8.82
25.98
8.82
8.07
44
1.741
D/E ratiox
1.398
1.404
1.448
1.372
1.421
1.572
1.690
1.632
1.475
1.424
0.751
1.572
1.436
30
15.92
Enterprise value€M
2.380
2.553
2.836
3.068
3.285
3.633
3.955
4.073
4.365
4.195
15.50
5.01%
6.90%
13
8.433
LT debt€M
18.86
16.55
16.16
15.79
16.77
17.93
15.88
15.95
15.96
16.20
16.52
(0.69%)
(1.95%)
91
Revenue
€49.97M
1.77%
1.00×
Cost of revenue
€32.25M
1.50%
0.97×
Operating expenses
€8.019M
2.32%
1.06×
Spread over hurdle
38.59%