27.21
Revenue€M
20.13
20.15
21.02
21.16
21.24
21.93
22.63
22.76
22.96
23.59
28.92
2.13%
1.71%
60
7.20
Revenue growth%
5.54
5.16
2.56
5.04
5.99
8.12
10.50
13.33
15.21
14.89
12.78
13.33
7.05
35
4.48
Gross margin%
33.68
35.56
33.77
31.80
29.34
31.45
33.89
32.09
34.60
34.39
15.84
33.89
33.72
32
24.62
Operating margin%
9.97
10.13
8.96
8.87
7.94
5.37
3.13
4.88
7.66
9.53
23.59
5.37
8.41
16
12.15
Net margin%
20.94
19.38
18.26
17.09
17.07
16.67
16.95
14.27
15.25
14.09
2.45
15.25
17.01
59
22.34
P/E ratio (avg)x
4.377
4.729
5.011
5.328
5.566
5.734
6.022
6.261
5.949
5.685
15.04
5.949
5.625
22
34.87
EV/EBITx
31.89
35.29
40.62
48.26
57.51
68.22
68.38
68.30
72.65
72.95
35.99
68.38
62.86
57
23.98
FCF yield (avg)%
11.18
9.18
7.30
6.97
7.51
8.92
10.31
12.45
10.57
7.67
13.58
10.31
9.05
16
19.33
FCF margin%
27.01
25.17
25.09
22.70
24.95
23.82
20.85
22.48
20.11
21.79
23.84
21.79
23.26
76
1.435
FCF / Net incomex
1.821
1.906
1.656
1.687
1.784
1.646
1.511
1.521
1.475
1.521
1.492
1.521
1.651
70
7.37
ROIC%
30.90
32.56
30.84
30.86
31.24
28.56
27.51
27.46
24.63
24.71
18.85
27.46
29.70
58
11.68
Return on equity%
24.26
26.36
27.83
29.71
30.64
28.03
25.92
27.77
30.42
27.47
11.05
27.77
27.80
39
28.82
Return on assets%
19.93
17.03
18.02
19.35
18.47
16.63
18.10
15.55
15.37
14.04
11.63
15.55
17.52
29
0.15
EPS€
0.43
0.41
0.38
0.39
0.42
0.42
0.42
0.41
0.44
0.47
0.16
2.02%
1.68%
—
2.50
EPS growth%
19.66
22.26
20.22
20.50
18.48
20.08
18.50
17.42
14.82
16.83
26.27
17.42
19.08
32
0.59
Bookvalue per sh€
0.66
0.74
0.73
0.74
0.75
0.76
0.79
0.75
0.84
0.80
0.28
1.21%
3.01%
—
0.23
FCF per share€
0.49
0.50
0.54
0.58
0.59
0.58
0.56
0.55
0.50
0.54
0.37
(1.65%)
(0.10%)
—
0.15
Dividend per sh€
0.33
0.36
0.40
0.37
0.41
0.41
0.41
0.41
0.46
0.49
0.22
3.60%
4.71%
—
20.40
Div yield (avg)%
7.99
10.15
8.39
5.90
3.97
3.14
3.47
3.28
2.19
3.82
23.89
3.28
3.90
73
7.56
Payout ratio%
12.03
14.95
15.13
17.41
19.36
21.59
24.43
22.19
21.37
22.83
16.82
22.19
20.37
12
22.28
Shares (diluted)M
26.64
25.91
25.48
26.48
27.09
30.87
31.32
29.10
30.52
28.66
23.09
1.13%
0.59%
14
22.81
Buyback yield%
17.75
15.34
17.29
15.26
13.69
11.50
12.56
10.77
10.24
9.30
4.09
10.77
13.12
87
0.262
D/E ratiox
1.722
1.599
1.738
1.787
2.039
1.956
1.831
1.959
2.158
2.185
1.617
1.959
1.894
32
24.34
Enterprise value€M
18.30
19.80
19.78
21.78
25.96
25.67
26.92
28.22
27.93
29.89
15.49
2.86%
6.94%
79
10.81
LT debt€M
43.81
51.88
60.20
67.15
66.05
64.29
67.17
79.68
80.09
89.36
1.475
6.23%
8.61%
27
Revenue
€23.59M
1.71%
1.00×
Cost of revenue
€16.52M
1.71%
1.00×
Operating expenses
€5.152M
1.75%
1.00×
Goodwill & intangibles
19.58%
Spread over hurdle
(5.19%)