54.68
Revenue€M
110.2
115.3
122.0
129.3
134.5
143.1
154.3
164.2
173.6
183.5
60.48
6.42%
5.90%
39
10.97
Revenue growth%
12.97
11.56
9.33
7.62
5.63
8.53
9.19
12.07
11.48
9.89
27.28
9.89
9.61
15
14.20
Gross margin%
26.97
29.76
32.01
34.03
35.87
38.58
38.69
40.38
39.46
39.61
19.62
39.46
37.23
62
17.52
Operating margin%
10.91
8.55
7.85
10.21
11.01
8.66
10.11
7.81
5.74
7.87
4.92
7.87
8.61
76
17.73
Net margin%
9.82
7.02
5.56
4.89
3.29
2.66
4.96
4.65
4.73
5.20
18.51
4.73
4.92
14
15.45
P/E ratio (avg)x
14.61
13.72
14.71
14.26
13.81
12.96
13.15
13.82
14.44
13.01
20.55
13.15
13.81
57
37.45
EV/EBITx
26.74
26.66
25.52
29.14
29.57
32.79
34.92
31.74
33.92
36.18
26.36
33.92
30.65
91
2.31
FCF yield (avg)%
26.25
23.29
23.07
21.05
22.37
24.32
25.26
27.62
26.80
28.31
7.57
26.80
24.79
88
23.50
FCF margin%
10.30
11.10
12.07
14.51
15.67
14.42
12.08
9.15
10.26
11.57
26.36
11.57
11.82
27
0.374
FCF / Net incomex
0.772
0.851
0.833
0.912
0.945
1.036
1.028
0.981
1.078
1.080
0.342
1.036
0.963
31
23.79
ROIC%
22.74
25.27
25.26
27.92
27.13
25.07
26.95
25.96
24.95
26.04
18.23
25.96
25.62
45
16.93
Return on equity%
28.40
26.95
25.26
22.36
24.96
25.69
28.10
29.49
29.30
27.15
9.07
28.10
27.05
84
23.03
Return on assets%
8.99
9.49
11.37
13.41
16.01
15.29
16.81
14.99
16.21
17.84
27.41
16.21
15.14
93
0.18
EPS€
1.51
1.63
1.65
1.84
2.05
2.26
2.52
2.68
2.85
2.64
0.19
5.26%
6.80%
—
29.74
EPS growth%
6.77
4.06
1.77
1.66
3.09
0.75
2.91
5.00
7.36
6.86
25.47
5.00
3.57
10
0.60
Bookvalue per sh€
0.24
0.27
0.31
0.33
0.34
0.37
0.38
0.37
0.36
0.39
0.18
2.99%
5.88%
—
0.95
FCF per share€
1.67
1.67
1.65
1.84
2.20
2.58
2.98
3.40
3.98
4.77
0.33
16.68%
12.59%
—
1.05
Dividend per sh€
1.22
1.17
1.08
1.07
1.05
1.19
1.24
1.36
1.49
1.39
0.20
5.66%
1.57%
—
29.93
Div yield (avg)%
15.93
13.09
15.92
17.22
20.14
17.46
19.44
17.69
19.71
18.90
8.65
18.90
17.57
69
21.14
Payout ratio%
24.88
26.22
23.75
20.80
18.69
19.98
18.07
17.96
20.70
23.55
3.34
19.98
20.75
21
104.8
Shares (diluted)M
87.78
97.72
98.59
101.1
92.58
99.75
104.5
96.53
96.34
86.40
106.2
(1.37%)
(0.63%)
26
14.20
Buyback yield%
33.25
33.59
31.15
32.02
33.36
34.15
35.93
35.99
35.85
35.34
25.19
35.85
33.87
49
0.401
D/E ratiox
2.146
2.411
2.253
2.501
2.744
2.543
2.788
3.072
2.897
3.149
1.521
2.897
2.643
70
189.0
Enterprise value€M
10.02
11.09
10.15
9.852
9.878
10.60
10.34
11.29
11.53
12.69
139.8
5.13%
2.72%
79
153.2
LT debt€M
136.3
140.1
154.1
178.9
209.6
242.2
269.0
308.5
326.2
326.3
31.98
9.26%
10.60%
52
Revenue
€183.5M
5.90%
1.00×
Cost of revenue
€102.0M
5.82%
0.99×
Operating expenses
€30.25M
6.44%
1.05×