16.52
Revenue€M
25.69
28.07
29.56
30.90
33.28
34.95
37.92
41.07
43.95
46.03
18.29
6.70%
6.88%
59
12.22
Revenue growth%
9.25
11.72
10.10
10.54
8.47
6.23
6.47
5.83
4.78
2.69
28.87
5.83
7.47
7
27.87
Gross margin%
28.77
25.98
26.05
24.55
22.79
24.18
27.02
25.58
26.40
27.57
21.90
26.40
26.02
47
10.40
Operating margin%
28.60
30.25
30.33
32.31
30.91
30.07
32.70
31.62
30.97
28.34
15.56
30.97
30.62
86
21.71
Net margin%
29.49
27.83
29.66
31.98
31.72
29.17
27.13
29.80
28.10
30.70
23.07
29.17
29.57
31
26.45
P/E ratio (avg)x
16.28
17.03
17.15
19.12
18.65
19.15
20.55
21.86
24.74
23.43
31.22
21.86
19.14
71
17.54
EV/EBITx
17.90
18.47
17.02
16.00
14.75
14.78
13.75
13.87
13.22
12.63
16.37
13.75
14.77
89
12.81
FCF yield (avg)%
11.74
14.57
14.72
17.16
15.43
12.99
12.04
13.75
12.38
10.47
16.01
12.38
13.37
19
5.60
FCF margin%
0.40
2.71
1.04
1.41
0.40
0.40
0.40
2.65
2.68
4.29
18.24
2.65
1.23
78
1.078
FCF / Net incomex
1.602
1.909
2.013
2.059
2.019
2.156
2.164
2.464
2.626
3.120
0.995
2.464
2.107
80
23.16
ROIC%
27.63
25.76
23.12
21.62
23.65
25.55
25.89
27.61
26.93
28.63
25.90
26.93
25.83
54
12.33
Return on equity%
13.29
12.47
12.89
14.85
13.45
13.50
13.94
14.27
14.15
11.40
16.10
13.94
13.47
50
25.25
Return on assets%
9.84
10.04
10.56
10.59
11.43
11.19
11.00
11.95
9.28
9.00
19.47
11.00
10.58
87
1.33
EPS€
1.46
1.65
1.56
1.66
1.77
1.83
1.92
1.86
2.08
2.27
1.42
5.17%
4.73%
—
3.47
EPS growth%
26.02
28.83
27.80
29.25
31.16
28.70
27.52
28.93
28.87
29.28
29.03
28.87
28.85
28
0.97
Bookvalue per sh€
2.57
2.52
2.50
2.68
2.90
2.87
2.90
2.99
3.09
3.40
1.87
3.22%
3.86%
—
2.12
FCF per share€
1.34
1.19
1.13
1.17
1.25
1.19
1.14
1.19
1.04
1.04
0.47
(3.57%)
(1.62%)
—
1.24
Dividend per sh€
0.36
0.32
0.34
0.30
0.27
0.25
0.28
0.24
0.21
0.19
1.87
(6.57%)
(5.91%)
—
4.35
Div yield (avg)%
8.73
9.30
7.67
5.34
2.99
4.82
7.11
9.96
11.78
13.09
4.34
9.96
8.20
41
3.55
Payout ratio%
17.10
15.96
16.38
16.40
15.30
15.00
13.33
13.34
14.11
15.31
15.10
14.11
15.31
78
14.00
Shares (diluted)M
16.75
20.35
23.05
27.65
33.05
33.85
37.31
44.58
51.93
52.77
13.72
9.81%
12.62%
42
28.12
Buyback yield%
11.48
11.28
12.75
15.48
13.75
12.05
9.78
10.49
9.21
6.68
8.44
9.78
11.38
6
1.053
D/E ratiox
1.246
1.228
1.240
1.379
1.560
1.595
1.569
1.820
1.822
2.098
0.456
1.820
1.565
74
38.77
Enterprise value€M
2.821
3.067
3.570
4.060
3.913
3.752
4.203
4.903
4.948
5.116
11.01
5.51%
7.10%
20
19.97
LT debt€M
45.76
48.88
50.78
60.98
71.44
82.72
93.82
102.2
122.6
139.4
3.329
14.31%
13.59%
61
Revenue
€46.03M
6.88%
1.00×
Cost of revenue
€22.30M
6.97%
1.01×
Operating expenses
€9.121M
7.20%
1.03×
Cash and investments
18.25%
Spread over hurdle
38.86%