9.073
Revenue€M
77.74
79.63
79.46
80.77
83.20
83.66
84.12
83.84
86.43
86.57
9.482
0.80%
1.03%
87
25.73
Revenue growth%
19.31
20.61
18.29
17.39
17.36
15.80
15.68
18.34
17.43
17.96
18.16
17.43
17.69
6
11.54
Gross margin%
7.86
10.83
12.09
12.33
10.86
9.41
10.78
12.97
15.02
16.30
19.90
12.97
11.48
21
29.43
Operating margin%
3.40
4.41
4.27
5.69
7.16
9.15
11.16
11.23
10.27
8.59
4.53
10.27
7.87
82
3.52
Net margin%
14.43
12.56
13.40
15.45
15.76
15.54
18.38
20.27
19.85
17.77
8.78
18.38
15.65
76
16.48
P/E ratio (avg)x
37.24
42.61
40.02
36.52
35.00
33.84
35.79
34.19
37.85
42.70
16.20
35.79
36.88
65
18.97
EV/EBITx
16.14
13.91
14.07
12.27
10.84
11.35
11.32
9.751
8.304
8.008
7.994
9.751
11.34
10
29.97
FCF yield (avg)%
1.38
2.34
4.50
5.60
6.82
5.34
2.73
2.50
0.40
2.05
14.26
2.50
2.62
77
24.15
FCF margin%
15.54
18.51
16.78
19.36
21.49
22.85
25.55
27.93
25.57
26.81
7.51
25.57
22.17
26
1.198
FCF / Net incomex
1.920
2.292
2.353
2.429
2.525
2.874
3.390
3.476
3.883
4.101
0.199
3.476
2.700
59
9.17
ROIC%
17.96
20.57
19.54
18.71
20.49
20.69
18.50
20.63
20.13
18.78
11.92
20.13
19.84
46
3.79
Return on equity%
19.47
21.87
22.06
23.00
21.16
22.74
23.70
25.39
24.35
26.12
2.30
24.35
22.87
13
22.27
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.99
2.08
1.05
2.83
1.40
16.43
1.40
0.70
6
1.91
EPS€
2.06
1.87
2.01
2.15
2.15
1.94
2.05
1.82
1.68
1.73
1.95
(4.28%)
(2.01%)
—
16.59
EPS growth%
17.99
15.56
14.29
17.11
16.36
17.93
15.89
18.21
15.31
14.94
29.92
15.89
16.13
43
1.13
Bookvalue per sh€
2.36
2.50
2.50
2.71
2.76
2.89
3.30
3.79
4.36
4.88
0.35
12.09%
7.65%
—
0.28
FCF per share€
1.56
1.57
1.82
1.76
1.64
1.90
1.88
1.92
2.23
2.25
0.83
6.52%
3.97%
—
1.79
Dividend per sh€
0.63
0.55
0.55
0.49
0.48
0.50
0.48
0.49
0.47
0.42
1.19
(2.82%)
(5.34%)
—
20.41
Div yield (avg)%
23.47
22.66
20.35
22.36
21.83
22.93
21.88
21.19
21.11
18.21
14.67
21.19
21.85
45
12.13
Payout ratio%
22.54
25.00
26.24
28.59
31.07
33.01
34.39
34.80
37.64
35.37
13.16
34.80
32.04
72
32.58
Shares (diluted)M
46.33
52.35
58.58
56.89
64.74
69.67
82.34
92.47
100.4
107.6
32.78
10.69%
10.02%
40
25.59
Buyback yield%
2.75
1.89
4.84
7.08
6.53
7.91
10.69
12.02
9.44
10.34
10.62
10.34
7.49
39
0.133
D/E ratiox
1.884
2.130
2.075
2.413
2.292
2.672
2.716
2.776
2.723
2.800
0.308
2.723
2.542
66
71.79
Enterprise value€M
79.25
74.62
75.92
87.34
87.90
81.97
90.61
96.73
99.46
98.03
77.26
2.20%
2.51%
29
5.570
LT debt€M
23.16
25.39
24.79
26.63
26.80
31.37
35.65
34.52
36.42
35.87
49.20
6.00%
5.01%
34
Revenue
€86.57M
1.03%
1.00×
Cost of revenue
€40.33M
0.73%
0.97×
Operating expenses
€19.57M
1.10%
1.01×
Property and equipment
16.05%
Cash and investments
15.70%
Spread over hurdle
55.62%