11.05
Revenue€M
35.95
37.17
39.20
41.77
42.44
44.58
46.89
47.78
48.69
11.70
12.58
3.11%
3.72%
66
8.69
Revenue growth%
29.52
29.17
27.35
29.32
29.30
28.89
28.41
30.16
27.95
28.00
6.55
28.89
29.23
71
11.71
Gross margin%
7.32
5.89
4.90
7.88
5.18
8.13
9.11
9.00
6.44
23.58
27.65
8.13
6.88
71
17.33
Operating margin%
4.87
1.92
2.46
4.89
2.59
0.59
0.40
0.40
0.40
15.03
3.23
0.40
2.19
19
16.29
Net margin%
28.75
26.98
27.03
28.05
25.76
25.39
28.31
28.30
31.03
11.52
15.29
28.30
27.63
70
7.206
P/E ratio (avg)x
13.47
13.44
13.45
13.91
14.46
13.06
13.16
12.88
13.33
21.70
30.89
13.16
13.38
16
20.14
EV/EBITx
18.36
21.49
23.61
26.22
29.00
30.22
35.83
37.58
41.57
27.87
27.92
35.83
27.61
46
29.80
FCF yield (avg)%
11.74
12.17
9.52
7.96
6.56
3.71
1.53
0.40
0.79
5.63
2.93
1.53
7.26
50
4.80
FCF margin%
3.78
5.60
5.12
2.59
4.34
3.98
6.49
4.78
2.36
15.95
17.06
4.34
4.16
75
1.463
FCF / Net incomex
0.560
0.537
0.489
0.501
0.526
0.485
0.485
0.447
0.432
0.382
1.615
0.485
0.495
77
7.87
ROIC%
28.96
29.81
27.84
28.20
28.69
26.58
28.67
31.24
29.68
12.07
21.54
28.69
28.68
61
29.29
Return on equity%
6.28
9.00
8.00
5.58
5.73
6.46
6.72
4.17
6.70
7.81
26.10
6.46
6.58
26
25.23
Return on assets%
13.20
13.78
12.04
9.09
6.90
4.46
3.55
5.95
7.43
23.85
14.30
5.95
8.26
26
3.06
EPS€
8.23
9.16
10.83
10.65
11.73
12.79
13.25
13.16
13.90
3.35
3.21
5.47%
6.94%
—
8.96
EPS growth%
15.03
13.27
10.64
9.06
6.94
9.88
9.77
6.89
9.13
23.26
10.02
9.13
9.82
40
6.51
Bookvalue per sh€
4.21
4.05
3.97
3.71
3.19
3.26
3.45
3.38
3.59
3.64
6.44
(0.65%)
(3.81%)
—
1.93
FCF per share€
5.07
4.46
4.52
3.97
4.27
4.06
4.33
4.69
4.82
3.86
3.34
3.97%
(1.96%)
—
5.88
Dividend per sh€
4.65
4.64
5.17
4.97
5.23
5.01
5.39
6.01
5.86
4.94
5.77
3.35%
2.16%
—
6.93
Div yield (avg)%
9.67
7.52
10.07
9.56
9.85
11.64
11.94
11.16
11.38
22.45
22.61
11.38
9.96
57
24.10
Payout ratio%
15.69
18.29
17.40
14.53
11.57
14.17
12.49
10.77
9.67
21.64
21.77
11.57
14.35
51
7.983
Shares (diluted)M
7.028
7.681
7.258
8.005
7.526
7.541
8.283
8.042
7.960
8.018
7.986
(0.11%)
1.24%
44
14.54
Buyback yield%
13.80
11.35
12.99
13.08
12.88
12.23
13.88
15.90
16.70
19.42
22.12
13.88
13.04
50
1.708
D/E ratiox
0.701
0.722
0.802
0.881
0.917
1.039
1.008
1.167
1.274
1.728
0.447
1.039
0.899
86
51.98
Enterprise value€M
17.69
17.05
18.32
17.02
17.15
18.21
19.89
20.64
18.69
33.98
5.330
1.89%
0.65%
76
19.45
LT debt€M
79.31
86.89
91.19
93.01
102.4
98.27
101.5
98.12
115.2
52.75
29.85
4.37%
5.78%
38
Revenue
€48.69M
3.72%
1.00×
Cost of revenue
€33.40M
3.63%
0.99×
Operating expenses
€8.428M
4.33%
1.06×
Spread over hurdle
42.21%