84.07
Revenue€M
61.03
67.22
71.41
76.05
82.71
88.40
93.45
103.0
110.8
122.1
88.14
8.11%
8.01%
92
13.00
Revenue growth%
13.51
15.10
17.81
16.99
17.04
16.11
16.29
15.07
12.40
11.87
23.66
15.07
15.61
11
14.09
Gross margin%
0.40
2.26
0.87
0.40
0.40
0.40
3.22
2.03
2.68
3.15
11.18
2.68
1.45
66
27.85
Operating margin%
7.97
5.24
5.99
6.90
7.68
5.14
5.52
3.88
2.59
0.96
10.10
3.88
5.38
9
11.91
Net margin%
5.11
7.07
5.26
4.72
2.91
1.30
1.03
0.40
2.84
4.15
29.89
1.30
3.53
91
8.895
P/E ratio (avg)x
36.29
40.59
38.35
38.95
38.21
38.47
37.56
35.82
32.85
34.21
29.49
35.82
37.88
51
32.34
EV/EBITx
39.93
41.79
43.06
45.33
44.71
44.91
44.93
47.85
46.01
48.86
30.49
46.01
44.92
51
8.70
FCF yield (avg)%
30.27
31.91
32.90
31.06
29.77
31.41
32.13
30.16
27.36
25.17
29.29
30.16
30.67
21
18.88
FCF margin%
5.60
5.96
7.68
5.04
7.37
8.44
9.88
12.29
11.68
8.94
22.64
9.88
8.06
46
0.157
FCF / Net incomex
2.367
2.370
2.542
3.048
3.136
3.139
3.231
3.215
3.143
3.605
1.063
3.215
3.137
71
18.99
ROIC%
5.39
2.69
0.40
0.40
0.40
1.85
4.47
4.68
7.53
9.81
24.66
4.68
3.58
36
11.88
Return on equity%
10.07
11.32
13.05
13.59
14.22
13.17
12.89
11.39
10.06
8.04
6.18
11.39
12.14
88
23.23
Return on assets%
3.85
6.11
5.06
5.57
6.55
8.43
11.29
13.81
13.98
13.02
7.61
13.02
7.49
42
2.78
EPS€
1.00
1.02
0.98
0.90
0.81
0.87
0.90
0.90
0.98
1.01
2.84
4.44%
0.47%
—
19.23
EPS growth%
25.30
25.91
27.44
27.99
28.69
26.23
26.78
29.72
27.55
29.56
24.32
27.55
27.50
79
1.42
Bookvalue per sh€
0.99
0.91
0.78
0.83
0.76
0.75
0.70
0.63
0.66
0.58
1.72
(5.19%)
(5.11%)
—
0.90
FCF per share€
0.84
0.80
0.73
0.80
0.77
0.77
0.71
0.68
0.65
0.57
2.46
(5.71%)
(4.90%)
—
1.30
Dividend per sh€
2.10
2.18
2.08
1.82
1.56
1.56
1.38
1.43
1.50
1.54
1.91
(0.27%)
(3.56%)
—
8.32
Div yield (avg)%
0.99
0.40
2.80
4.15
2.41
0.40
1.39
3.39
4.37
4.38
15.81
3.39
2.60
54
11.92
Payout ratio%
22.67
19.89
21.89
20.83
19.66
20.59
22.36
20.46
20.11
19.80
11.82
20.46
20.53
87
17.70
Shares (diluted)M
24.87
28.16
27.02
29.93
33.19
34.91
34.90
36.54
40.52
42.12
17.55
4.88%
6.92%
13
28.53
Buyback yield%
15.88
18.74
18.13
17.29
19.70
19.68
20.12
20.90
18.55
16.17
17.21
19.68
18.64
39
0.613
D/E ratiox
1.025
1.098
1.076
1.042
1.087
1.069
1.147
1.343
1.568
1.747
0.400
1.343
1.093
56
146.5
Enterprise value€M
51.37
52.23
55.79
57.42
52.74
51.00
56.79
58.25
64.50
64.08
48.82
3.97%
3.52%
86
145.7
LT debt€M
13.77
13.48
15.68
16.33
19.04
19.23
20.74
19.71
22.45
21.12
41.03
2.10%
5.13%
42
Revenue
€122.1M
8.01%
1.00×
Cost of revenue
€60.14M
7.88%
0.99×
Operating expenses
€28.29M
8.52%
1.05×
Goodwill & intangibles
20.61%
Cash and investments
16.35%
Spread over hurdle
63.16%