57.05
Revenue€M
34.58
35.39
35.74
37.40
37.87
39.39
40.95
42.01
43.22
45.53
62.78
3.75%
3.02%
42
22.46
Revenue growth%
20.49
22.57
20.12
19.86
17.64
16.53
15.28
16.70
14.76
17.50
24.00
16.53
17.57
43
11.63
Gross margin%
12.60
14.79
15.38
16.99
18.77
21.42
20.65
23.12
24.40
22.96
9.73
22.96
19.71
9
18.90
Operating margin%
20.29
18.11
19.01
17.24
17.02
19.00
18.41
15.99
16.05
13.47
15.12
16.05
17.68
68
5.56
Net margin%
27.14
28.14
27.83
26.81
26.90
26.48
26.97
24.39
26.36
26.73
10.54
26.48
26.85
19
28.57
P/E ratio (avg)x
15.97
14.21
14.88
15.08
13.44
13.19
11.92
13.13
14.17
14.32
12.04
13.19
14.19
30
12.41
EV/EBITx
31.73
37.70
43.42
44.49
45.70
48.50
56.87
66.77
70.81
70.11
29.02
66.77
47.10
91
13.82
FCF yield (avg)%
34.69
34.18
33.42
35.16
34.79
35.91
32.92
34.43
31.53
32.98
8.68
32.98
34.30
58
13.60
FCF margin%
0.40
2.02
2.73
1.49
0.40
0.40
0.90
3.62
1.09
3.43
9.70
1.09
1.29
82
1.748
FCF / Net incomex
1.016
1.101
0.949
0.827
0.774
0.766
0.665
0.679
0.621
0.683
0.109
0.679
0.770
33
4.43
ROIC%
14.90
17.66
19.15
16.75
18.68
17.85
19.33
18.34
18.55
15.63
20.21
18.34
18.09
22
28.52
Return on equity%
26.19
26.93
29.47
29.65
29.33
30.58
30.86
30.25
32.19
32.72
27.43
30.86
29.95
69
29.36
Return on assets%
27.04
27.50
25.29
24.95
25.10
23.88
23.14
22.40
21.20
21.98
21.89
22.40
24.41
71
0.99
EPS€
1.05
1.17
1.24
1.38
1.53
1.46
1.48
1.66
1.70
1.87
1.09
4.04%
6.49%
—
29.63
EPS growth%
23.98
21.27
19.72
21.07
23.30
20.95
19.93
17.55
18.18
18.94
11.83
18.94
20.44
27
0.94
Bookvalue per sh€
0.53
0.52
0.53
0.50
0.46
0.44
0.48
0.47
0.42
0.36
0.28
(4.49%)
(3.37%)
—
0.33
FCF per share€
0.37
0.43
0.47
0.53
0.56
0.58
0.59
0.64
0.62
0.70
0.48
4.52%
6.99%
—
0.95
Dividend per sh€
0.68
0.78
0.89
1.04
1.01
0.96
1.12
1.29
1.25
1.21
0.38
3.78%
7.47%
—
12.77
Div yield (avg)%
5.53
7.69
6.27
3.75
0.94
2.81
3.63
2.58
0.63
0.40
10.73
2.58
3.22
73
8.94
Payout ratio%
22.91
20.90
20.90
21.65
21.99
21.07
23.99
24.24
25.93
27.76
3.12
24.24
22.45
41
20.78
Shares (diluted)M
32.03
37.83
40.94
42.98
49.00
47.15
47.61
54.71
57.69
66.27
21.05
6.22%
9.14%
31
8.48
Buyback yield%
0.40
3.33
2.55
2.25
4.47
2.92
4.48
2.54
0.84
3.50
12.87
2.92
2.74
47
1.519
D/E ratiox
1.963
2.173
2.398
2.794
2.656
2.834
2.709
2.902
3.338
3.747
1.448
2.902
2.751
44
50.35
Enterprise value€M
36.65
32.47
27.97
25.00
25.21
27.52
25.94
24.77
26.21
26.36
19.43
0.89%
(2.51%)
44
41.27
LT debt€M
34.17
33.35
34.83
33.61
32.25
32.15
29.29
24.70
23.99
24.35
17.24
(5.46%)
(4.20%)
7
Revenue
€45.53M
3.02%
1.00×
Cost of revenue
€31.87M
3.02%
1.00×
Operating expenses
€7.441M
2.26%
0.93×
Property and equipment
13.71%
Spread over hurdle
(5.04%)