12.47
Revenue€M
17.84
19.22
20.54
22.69
25.04
27.63
30.27
33.20
36.60
38.70
12.99
9.10%
9.07%
70
21.48
Revenue growth%
22.02
19.97
22.19
24.31
27.11
27.73
30.53
30.85
33.63
32.52
8.05
30.85
27.42
69
2.51
Gross margin%
9.11
7.61
6.89
8.19
8.55
10.16
11.39
13.57
14.27
13.48
21.75
13.48
9.64
25
10.18
Operating margin%
9.85
11.55
12.19
13.80
13.39
15.46
13.87
15.06
17.11
19.86
5.15
15.46
13.83
28
27.76
Net margin%
29.56
29.25
29.56
29.09
28.29
31.17
29.98
27.26
26.12
28.45
26.16
28.45
29.17
82
26.49
P/E ratio (avg)x
15.96
16.24
15.13
13.60
14.30
12.45
12.88
13.49
14.77
13.10
35.10
13.10
13.95
7
17.49
EV/EBITx
64.10
71.13
73.05
86.04
102.6
106.7
114.8
132.9
133.4
146.0
35.23
132.9
104.6
21
18.88
FCF yield (avg)%
12.50
10.02
7.83
8.49
6.90
5.74
6.78
6.28
4.72
4.26
27.67
5.74
6.84
17
11.12
FCF margin%
20.36
18.12
20.33
19.92
17.46
19.37
16.94
15.54
14.69
12.95
24.13
15.54
17.79
34
1.178
FCF / Net incomex
0.321
0.278
0.254
0.261
0.248
0.222
0.233
0.234
0.251
0.275
1.685
0.234
0.253
93
22.34
ROIC%
15.00
16.14
15.18
17.86
15.74
14.63
16.63
14.58
13.92
12.65
8.84
14.58
15.09
26
18.62
Return on equity%
3.53
3.06
2.59
0.40
0.40
1.21
3.73
2.54
2.69
1.93
8.62
2.54
2.56
95
23.75
Return on assets%
17.30
18.94
20.85
20.01
21.91
19.53
17.68
18.38
18.29
16.03
25.36
18.29
18.66
21
0.31
EPS€
1.11
1.30
1.53
1.78
1.76
1.99
2.29
2.53
2.87
3.13
0.32
12.23%
11.28%
—
23.28
EPS growth%
25.33
22.88
22.52
25.27
27.39
28.20
27.11
29.65
27.83
26.22
16.25
27.83
26.67
12
0.51
Bookvalue per sh€
0.34
0.33
0.35
0.37
0.37
0.36
0.36
0.41
0.40
0.41
0.36
2.00%
1.09%
—
0.44
FCF per share€
0.42
0.40
0.35
0.34
0.35
0.31
0.28
0.25
0.24
0.21
0.61
(9.81%)
(7.29%)
—
0.38
Dividend per sh€
0.85
0.83
0.85
0.85
1.01
1.14
1.16
1.39
1.38
1.38
0.39
6.54%
5.78%
—
7.74
Div yield (avg)%
5.54
2.82
5.79
7.13
7.81
7.65
6.48
5.25
4.81
1.92
20.92
5.25
5.66
30
2.66
Payout ratio%
32.95
32.18
34.79
34.44
36.71
38.92
38.58
40.76
43.07
45.86
19.39
40.76
37.64
94
25.91
Shares (diluted)M
26.19
28.34
27.09
25.09
23.26
24.20
22.13
22.94
21.05
21.05
26.98
(1.98%)
(2.96%)
83
2.43
Buyback yield%
15.26
13.84
13.99
14.66
16.98
16.33
17.77
20.62
22.76
24.17
2.54
20.62
16.65
92
0.152
D/E ratiox
2.198
2.500
2.358
2.224
2.110
1.948
2.007
1.807
1.748
1.618
1.266
1.807
2.058
77
24.74
Enterprise value€M
52.68
55.09
61.90
58.77
58.36
56.90
57.49
65.24
69.36
75.58
19.23
5.31%
4.39%
29
12.63
LT debt€M
5.384
4.760
4.463
4.022
3.950
3.769
3.375
3.052
3.073
3.064
14.33
(4.95%)
(6.16%)
13
Revenue
€38.70M
9.07%
1.00×
Cost of revenue
€21.66M
9.22%
1.01×
Operating expenses
€8.380M
9.02%
1.00×
Cash and investments
20.79%
Goodwill & intangibles
17.55%
Spread over hurdle
90.23%