38.94
Revenue€M
56.16
54.99
55.46
54.94
55.75
56.36
56.08
56.64
57.73
58.60
42.33
1.00%
0.22%
13
27.24
Revenue growth%
4.78
4.58
6.83
4.13
6.42
7.73
7.24
8.52
10.10
9.16
18.74
8.52
7.03
10
28.28
Gross margin%
7.22
6.29
8.18
5.93
8.85
9.06
9.56
12.50
12.86
13.79
5.65
12.50
8.95
94
27.84
Operating margin%
20.91
23.67
25.82
28.15
25.99
27.44
28.15
28.76
28.95
30.63
3.22
28.76
27.79
35
10.91
Net margin%
15.21
17.95
17.33
18.40
19.82
19.66
17.77
16.73
17.17
17.21
24.17
17.21
17.55
80
32.88
P/E ratio (avg)x
38.17
38.44
42.53
39.86
44.01
45.64
49.05
52.59
57.86
58.52
21.64
52.59
44.82
21
16.60
EV/EBITx
15.56
16.35
16.10
15.67
16.56
18.28
18.13
19.73
17.78
18.37
33.25
18.28
17.17
80
8.25
FCF yield (avg)%
29.66
30.20
30.40
30.90
27.91
28.00
26.63
27.37
25.49
24.00
18.88
26.63
27.96
62
21.24
FCF margin%
9.46
6.81
5.19
7.14
9.22
9.43
9.77
9.35
9.87
9.99
9.64
9.77
9.39
72
0.762
FCF / Net incomex
0.236
0.230
0.237
0.236
0.224
0.231
0.215
0.236
0.255
0.263
0.362
0.236
0.236
79
29.31
ROIC%
13.06
12.41
9.55
9.59
11.51
10.30
11.34
13.01
10.11
8.27
24.83
10.30
10.82
29
10.89
Return on equity%
5.91
8.71
7.62
8.84
9.16
7.84
5.53
3.74
2.66
3.97
4.16
3.97
6.76
27
11.54
Return on assets%
10.92
8.75
7.74
8.53
5.98
4.62
1.74
0.62
1.69
4.10
21.32
1.74
5.30
9
1.06
EPS€
0.51
0.45
0.42
0.41
0.39
0.37
0.37
0.33
0.29
0.25
1.14
(8.07%)
(8.32%)
—
28.68
EPS growth%
14.55
12.86
11.66
11.00
13.00
10.01
11.88
12.29
14.60
15.04
14.43
12.29
12.57
39
0.18
Bookvalue per sh€
0.37
0.35
0.40
0.40
0.46
0.42
0.43
0.40
0.39
0.42
0.71
(1.67%)
0.86%
—
0.99
FCF per share€
0.72
0.79
0.70
0.62
0.54
0.57
0.59
0.52
0.54
0.50
0.76
(1.69%)
(4.25%)
—
0.93
Dividend per sh€
1.38
1.33
1.44
1.43
1.62
1.71
1.99
1.93
2.13
2.23
0.61
6.61%
6.07%
—
24.90
Div yield (avg)%
15.44
16.92
19.65
22.51
23.54
20.77
23.34
21.31
19.37
16.90
19.27
20.77
20.21
24
12.89
Payout ratio%
7.00
4.53
4.68
5.70
3.31
6.16
8.10
9.14
7.72
5.12
2.78
7.72
5.93
44
16.49
Shares (diluted)M
19.52
22.45
23.31
27.66
32.06
34.92
39.66
46.42
50.02
48.64
16.25
8.69%
9.62%
66
11.06
Buyback yield%
20.03
17.59
18.19
20.62
21.81
24.71
23.00
21.79
19.55
21.38
5.71
21.79
21.00
72
0.512
D/E ratiox
2.517
2.689
2.577
2.488
2.547
2.547
2.407
2.229
2.335
2.360
1.296
2.360
2.503
35
56.91
Enterprise value€M
73.45
77.30
87.93
85.11
96.76
99.81
116.1
129.5
129.1
132.5
5.751
6.49%
7.39%
93
55.42
LT debt€M
18.62
20.33
20.42
20.71
21.62
21.74
20.47
18.80
17.03
18.04
57.80
(3.55%)
0.54%
25
Revenue
€58.60M
0.22%
1.00×
Cost of revenue
€35.88M
0.16%
0.99×
Operating expenses
€12.08M
0.13%
0.99×
Goodwill & intangibles
19.05%
Spread over hurdle
(12.04%)