30.47
Revenue€M
23.33
23.46
23.81
24.03
24.79
24.75
25.28
25.36
25.63
26.37
32.30
1.24%
1.45%
9
23.14
Revenue growth%
9.47
7.27
4.78
6.98
4.45
2.50
5.10
7.75
5.58
3.82
4.83
5.10
5.34
55
5.02
Gross margin%
18.13
17.79
16.63
13.67
13.85
11.48
9.64
7.73
7.85
6.54
28.83
7.85
12.57
88
29.53
Operating margin%
4.25
1.75
1.35
1.61
0.90
2.51
2.12
4.48
2.74
1.67
28.65
2.51
1.93
29
13.66
Net margin%
0.95
0.40
2.34
2.44
3.13
1.28
0.40
0.40
0.40
2.45
4.48
0.40
1.12
51
8.396
P/E ratio (avg)x
36.13
38.78
43.29
39.17
39.22
43.14
47.99
47.43
46.34
42.82
37.54
46.34
42.98
19
15.66
EV/EBITx
7.996
7.947
7.337
7.238
7.527
6.686
6.841
6.594
5.870
6.260
6.693
6.594
7.039
88
15.73
FCF yield (avg)%
9.27
8.50
6.29
8.18
10.66
9.39
7.86
10.57
11.00
10.17
20.80
10.17
9.33
34
3.81
FCF margin%
25.19
24.33
23.22
22.56
22.48
21.61
19.82
18.11
15.14
14.13
20.10
18.11
22.05
34
1.658
FCF / Net incomex
0.509
0.526
0.584
0.580
0.643
0.596
0.591
0.576
0.569
0.520
0.152
0.576
0.578
91
27.93
ROIC%
14.39
14.89
14.85
12.11
12.49
11.87
12.62
14.00
13.88
15.30
2.01
13.88
13.94
84
28.10
Return on equity%
10.55
9.74
7.46
5.97
4.95
2.98
4.71
1.88
4.53
4.40
27.04
4.40
4.83
92
23.24
Return on assets%
4.73
2.30
5.21
5.00
5.57
7.62
6.01
5.44
6.49
7.78
8.53
6.49
5.51
59
0.37
EPS€
0.50
0.55
0.61
0.68
0.70
0.81
0.91
0.95
0.91
1.01
0.40
7.66%
8.82%
—
12.65
EPS growth%
2.00
2.05
4.92
2.32
3.03
4.49
5.77
3.81
1.46
0.40
29.18
3.81
2.67
33
0.92
Bookvalue per sh€
1.05
1.08
1.12
1.03
0.99
1.05
1.02
1.16
1.28
1.27
0.97
5.09%
2.07%
—
0.86
FCF per share€
0.95
0.95
1.05
0.99
1.07
1.08
1.11
1.19
1.11
1.14
0.23
1.19%
2.78%
—
0.93
Dividend per sh€
1.16
1.10
1.10
1.07
1.04
1.11
1.00
0.89
0.87
0.95
0.81
(1.81%)
(2.86%)
—
21.39
Div yield (avg)%
17.73
15.58
17.46
17.75
20.53
18.38
15.44
14.56
13.61
14.94
23.05
14.94
16.52
54
11.54
Payout ratio%
14.79
12.85
10.54
12.57
13.25
12.31
13.48
14.28
16.68
13.98
26.45
13.98
13.36
48
16.67
Shares (diluted)M
26.28
25.94
27.14
31.35
37.92
37.19
43.77
45.69
51.17
53.84
16.93
7.26%
8.02%
42
17.75
Buyback yield%
13.79
14.45
13.70
16.43
17.10
16.63
19.14
16.25
16.52
17.23
11.11
16.63
16.48
56
1.134
D/E ratiox
2.331
2.284
2.554
2.602
3.009
2.994
3.605
3.836
4.191
4.381
0.958
3.836
3.001
55
31.76
Enterprise value€M
8.501
8.983
10.29
9.736
10.31
10.51
11.08
10.42
10.43
10.08
29.85
(0.45%)
2.47%
94
24.64
LT debt€M
25.60
23.85
22.53
20.28
22.26
21.23
22.83
21.80
21.58
23.80
7.115
1.35%
(1.29%)
49
Revenue
€26.37M
1.45%
1.00×
Cost of revenue
€16.41M
1.39%
0.99×
Operating expenses
€5.095M
1.38%
0.99×
Property and equipment
13.91%
Spread over hurdle
16.31%