21.59
Revenue€M
12.74
13.66
14.55
15.85
16.67
17.84
19.44
20.54
21.76
23.78
23.63
7.36%
7.36%
66
26.01
Revenue growth%
14.35
16.36
13.39
12.33
11.21
8.99
9.61
8.61
8.94
9.66
26.33
8.99
10.44
64
22.33
Gross margin%
2.59
1.93
1.33
3.89
4.02
1.56
0.40
0.40
0.84
0.40
21.96
0.40
1.44
87
24.15
Operating margin%
9.48
10.19
9.80
7.66
7.86
7.70
6.87
9.82
9.33
8.16
17.01
8.16
8.75
65
8.51
Net margin%
29.17
28.52
26.83
27.05
25.19
27.53
30.15
29.36
31.69
30.03
10.75
30.03
28.85
29
28.89
P/E ratio (avg)x
40.61
45.80
54.38
63.29
72.79
84.91
85.50
94.72
111.4
135.3
11.15
94.72
78.85
94
22.15
EV/EBITx
16.16
16.86
17.94
17.26
16.81
14.49
15.46
16.62
18.11
18.91
27.52
16.62
16.84
66
29.67
FCF yield (avg)%
1.18
0.40
1.98
3.35
3.06
5.75
7.31
5.18
6.99
4.20
26.59
5.75
3.77
35
18.99
FCF margin%
3.74
1.00
3.12
2.85
2.31
2.99
0.74
0.79
1.10
2.19
15.15
1.10
2.25
94
1.596
FCF / Net incomex
0.419
0.447
0.463
0.513
0.549
0.513
0.537
0.509
0.491
0.546
1.365
0.513
0.511
28
2.52
ROIC%
31.73
29.73
32.62
34.17
32.87
34.25
33.16
34.94
33.21
31.95
9.55
33.21
33.01
37
10.44
Return on equity%
16.96
15.16
18.13
17.10
15.55
16.66
18.08
20.75
22.52
21.27
2.50
20.75
17.59
33
20.19
Return on assets%
3.59
3.76
1.09
0.40
1.23
3.19
2.06
3.03
2.83
0.40
20.07
2.83
2.45
94
0.26
EPS€
0.13
0.13
0.14
0.13
0.15
0.16
0.15
0.15
0.15
0.16
0.28
1.23%
3.00%
—
12.11
EPS growth%
15.01
12.66
10.50
8.34
6.25
7.07
6.59
8.74
10.29
10.36
21.94
8.74
9.51
86
0.23
Bookvalue per sh€
0.15
0.13
0.12
0.13
0.12
0.10
0.10
0.09
0.08
0.08
0.23
(7.81%)
(5.92%)
—
0.33
FCF per share€
0.31
0.34
0.35
0.32
0.33
0.37
0.42
0.45
0.45
0.48
0.16
7.63%
4.49%
—
0.10
Dividend per sh€
0.22
0.22
0.25
0.21
0.19
0.17
0.18
0.17
0.15
0.14
0.17
(6.74%)
(4.76%)
—
25.36
Div yield (avg)%
24.71
24.21
25.58
27.21
28.68
28.39
25.77
23.87
24.53
25.71
18.21
25.71
25.65
91
18.78
Payout ratio%
36.42
35.18
32.66
35.00
32.69
34.94
32.82
30.57
29.01
27.95
5.41
30.57
32.75
16
29.50
Shares (diluted)M
27.88
29.43
25.80
27.03
29.42
29.48
29.68
31.47
32.53
35.50
29.68
3.83%
3.36%
13
13.66
Buyback yield%
28.55
27.40
29.54
27.29
24.58
26.52
27.35
24.65
25.40
23.76
6.33
25.40
26.90
47
0.274
D/E ratiox
0.310
0.347
0.387
0.407
0.395
0.412
0.397
0.400
0.440
0.444
0.386
0.412
0.398
12
20.32
Enterprise value€M
5.088
5.434
6.167
7.170
8.073
9.295
9.772
10.98
10.88
11.42
19.13
7.17%
10.18%
48
4.942
LT debt€M
1.752
1.799
1.970
1.992
2.088
2.100
1.990
1.918
1.987
2.084
6.305
(0.04%)
1.43%
21
Revenue
€23.78M
7.36%
1.00×
Cost of revenue
€13.93M
7.52%
1.01×
Operating expenses
€4.920M
6.91%
0.96×
Spread over hurdle
(4.99%)