74.76
Revenue€M
56.34
57.35
56.91
58.84
59.54
60.80
61.90
62.87
65.03
66.07
77.30
2.10%
1.66%
34
25.34
Revenue growth%
17.02
15.09
14.67
13.35
16.01
16.81
19.02
18.73
20.22
21.73
5.83
19.02
16.91
56
8.15
Gross margin%
20.76
20.17
17.38
19.41
20.73
22.89
21.58
21.65
20.33
20.08
8.40
21.58
20.53
44
12.40
Operating margin%
26.11
29.11
28.28
29.15
27.78
28.58
30.87
33.80
32.99
34.87
19.30
32.99
29.13
71
22.27
Net margin%
33.10
32.81
35.09
37.80
37.68
37.32
37.81
38.30
36.11
38.91
5.57
37.81
37.50
55
15.25
P/E ratio (avg)x
35.80
34.03
34.10
33.77
36.37
42.37
45.88
50.29
51.18
57.63
28.30
50.29
39.37
62
25.11
EV/EBITx
16.00
16.95
16.37
18.08
20.33
22.59
23.05
24.20
25.58
28.69
35.12
24.20
21.46
46
12.45
FCF yield (avg)%
2.06
2.84
3.31
4.49
5.22
6.16
6.62
7.07
6.75
4.03
4.26
6.62
4.86
30
21.57
FCF margin%
23.88
22.63
20.67
21.93
20.88
18.86
16.55
18.52
18.85
16.29
19.55
18.52
19.76
39
0.666
FCF / Net incomex
0.876
0.885
0.755
0.649
0.598
0.511
0.453
0.406
0.377
0.399
0.180
0.406
0.555
29
13.90
ROIC%
15.29
16.48
17.04
15.69
13.75
11.44
8.82
8.57
9.60
8.92
10.65
8.92
12.60
67
29.85
Return on equity%
10.50
9.93
8.02
7.85
8.42
9.78
6.91
8.18
8.68
7.33
14.11
8.18
8.30
22
29.08
Return on assets%
6.19
5.27
7.63
8.94
6.01
8.03
9.96
9.61
10.83
13.63
26.15
9.96
8.48
27
2.84
EPS€
2.39
2.18
2.20
2.20
2.26
2.11
2.19
2.27
2.27
2.17
3.15
(0.80%)
(1.83%)
—
25.45
EPS growth%
22.53
21.30
20.46
19.01
19.38
22.04
23.37
23.71
21.20
19.94
3.28
22.04
21.25
68
2.66
Bookvalue per sh€
1.41
1.50
1.38
1.34
1.30
1.35
1.37
1.30
1.29
1.20
0.53
(1.49%)
(1.33%)
—
2.39
FCF per share€
2.28
2.57
2.75
2.88
2.83
2.78
2.98
3.06
3.52
4.04
3.25
7.39%
6.38%
—
3.03
Dividend per sh€
2.77
3.23
3.49
3.61
4.15
4.66
4.98
4.89
4.77
4.54
2.61
1.82%
4.71%
—
3.59
Div yield (avg)%
31.02
31.24
29.16
29.60
27.09
24.48
25.61
25.32
23.31
22.78
18.60
24.48
26.35
40
28.12
Payout ratio%
18.94
15.98
13.69
11.62
13.02
10.15
12.22
11.91
13.37
15.62
20.78
12.22
13.19
64
9.010
Shares (diluted)M
12.05
12.71
13.47
12.58
11.79
12.58
13.92
15.89
16.49
17.07
9.016
7.69%
4.90%
26
22.33
Buyback yield%
14.90
13.75
12.54
12.79
10.28
7.75
5.40
7.55
5.97
5.56
29.70
5.97
9.02
43
0.218
D/E ratiox
1.630
1.947
1.880
2.081
2.056
2.007
2.007
2.042
2.197
2.510
0.768
2.042
2.025
44
58.64
Enterprise value€M
76.28
82.00
84.17
86.38
79.99
80.15
74.77
70.79
71.02
61.85
24.01
(5.02%)
(2.14%)
94
77.50
LT debt€M
31.80
30.21
31.42
30.33
26.91
23.51
24.47
25.00
24.74
22.43
75.86
(3.58%)
(3.18%)
44
Revenue
€66.07M
1.66%
1.00×
Cost of revenue
€44.81M
1.90%
1.02×
Operating expenses
€14.19M
1.28%
0.96×
Goodwill & intangibles
15.76%
Spread over hurdle
(5.79%)