22.17
Revenue€M
27.73
28.32
29.34
29.81
30.86
32.06
33.49
34.73
35.08
36.31
24.01
3.31%
2.75%
80
11.03
Revenue growth%
19.86
17.67
16.72
15.84
14.12
12.23
11.78
12.51
10.58
9.57
23.47
11.78
13.32
85
19.12
Gross margin%
7.42
5.11
6.78
8.23
10.32
10.69
11.96
14.12
12.97
11.41
15.81
11.96
10.50
28
20.75
Operating margin%
13.38
12.53
12.94
15.59
16.03
18.33
17.69
16.50
18.49
19.35
23.02
18.33
16.26
44
25.79
Net margin%
7.01
8.79
6.57
6.36
7.15
4.65
5.67
6.52
4.13
4.71
9.69
4.71
6.44
33
31.78
P/E ratio (avg)x
39.47
44.30
45.93
50.67
56.68
56.59
53.60
54.00
61.25
66.99
32.99
56.59
53.80
73
8.629
EV/EBITx
24.51
25.66
25.60
25.73
25.06
27.97
25.08
24.37
25.78
27.82
15.58
25.78
25.63
85
27.34
FCF yield (avg)%
1.52
0.84
0.40
2.41
4.41
6.26
7.09
8.72
9.53
7.22
19.84
7.22
5.33
34
17.74
FCF margin%
9.11
7.62
7.40
8.28
9.15
7.60
4.88
5.57
7.40
6.60
26.05
6.60
7.50
44
1.720
FCF / Net incomex
0.808
0.722
0.725
0.727
0.725
0.708
0.712
0.759
0.742
0.633
0.900
0.712
0.725
69
15.01
ROIC%
22.15
24.33
23.24
25.68
23.16
21.33
19.15
20.92
18.43
16.26
6.00
19.15
21.74
54
26.27
Return on equity%
7.07
9.58
11.33
12.39
14.76
17.04
18.22
20.39
18.30
20.93
6.14
18.30
15.90
56
16.10
Return on assets%
21.86
22.98
20.55
23.49
22.56
20.43
18.68
21.08
23.70
20.80
11.45
20.80
21.47
75
0.60
EPS€
0.35
0.37
0.42
0.51
0.51
0.53
0.54
0.64
0.68
0.80
0.63
9.65%
9.14%
—
21.32
EPS growth%
24.15
22.26
24.48
22.78
23.27
21.10
20.93
18.10
15.89
13.14
17.70
18.10
21.68
22
0.80
Bookvalue per sh€
1.31
1.43
1.60
1.67
1.93
1.92
2.23
2.65
2.65
2.57
0.13
5.90%
7.52%
—
0.50
FCF per share€
0.22
0.20
0.20
0.18
0.16
0.15
0.15
0.16
0.17
0.17
0.85
0.24%
(4.29%)
—
0.14
Dividend per sh€
1.07
1.09
1.17
1.30
1.47
1.72
1.98
1.85
2.05
2.05
0.69
6.88%
8.18%
—
13.41
Div yield (avg)%
19.84
18.40
19.70
19.00
16.59
16.59
14.78
14.71
16.16
18.48
24.27
16.16
17.50
42
12.37
Payout ratio%
21.56
24.38
24.28
25.75
23.41
25.06
25.25
25.53
25.42
26.63
14.89
25.42
25.16
55
7.975
Shares (diluted)M
7.969
8.182
7.945
7.574
7.571
7.600
6.928
6.580
6.597
6.624
8.271
(2.64%)
(1.40%)
83
3.56
Buyback yield%
3.59
1.85
3.99
1.59
0.40
0.40
3.11
3.50
5.69
6.44
26.44
3.50
3.30
43
0.684
D/E ratiox
2.194
2.525
2.420
2.823
2.796
3.054
3.084
3.143
3.357
3.321
1.465
3.143
2.938
27
11.34
Enterprise value€M
16.39
17.47
19.06
22.60
22.66
24.61
28.44
28.18
31.54
30.78
23.98
6.31%
6.45%
68
13.63
LT debt€M
5.080
5.224
5.568
6.008
5.164
4.873
4.263
3.890
4.087
3.547
10.92
(7.24%)
(3.53%)
39
Revenue
€36.31M
2.75%
1.00×
Cost of revenue
€25.42M
2.75%
1.00×
Operating expenses
€7.739M
2.62%
0.99×
Goodwill & intangibles
19.42%
Cash and investments
16.53%
Spread over hurdle
13.19%