86.07
Revenue€M
100.3
110.5
121.1
130.5
143.0
156.0
172.4
185.4
199.7
213.7
89.15
8.38%
8.83%
63
2.06
Revenue growth%
26.05
24.39
23.44
20.93
20.76
19.93
20.64
21.08
19.64
20.20
27.05
20.20
20.85
40
13.50
Gross margin%
30.35
28.05
29.15
29.41
30.38
27.47
25.74
23.83
22.49
21.50
13.54
23.83
27.76
53
2.01
Operating margin%
2.65
0.83
2.81
0.52
0.40
2.06
0.40
0.40
0.40
2.80
23.82
0.40
0.68
65
23.10
Net margin%
3.40
4.58
1.77
0.40
2.47
5.21
6.13
8.92
6.76
6.14
17.27
6.14
4.89
84
6.667
P/E ratio (avg)x
25.79
30.39
33.00
38.78
42.02
50.58
57.47
67.14
79.26
91.71
13.28
67.14
46.30
42
34.87
EV/EBITx
35.29
30.55
29.05
31.56
29.98
26.52
27.33
27.43
24.94
26.39
14.87
26.52
28.24
5
7.07
FCF yield (avg)%
6.40
6.52
4.53
6.72
5.11
3.31
3.11
5.90
5.83
3.78
14.50
3.78
5.47
19
20.34
FCF margin%
3.94
6.72
4.80
3.45
5.32
6.94
5.81
8.59
9.69
10.85
16.13
8.59
6.26
39
0.977
FCF / Net incomex
2.625
2.831
2.580
2.758
2.975
3.213
3.530
3.693
3.483
3.362
0.993
3.483
3.094
93
19.10
ROIC%
20.58
19.00
16.63
14.02
12.73
13.18
11.05
10.46
11.17
11.34
19.33
11.17
12.96
76
9.42
Return on equity%
15.06
13.62
16.01
17.26
17.45
17.11
14.42
16.30
18.96
18.38
22.75
17.11
16.70
62
12.79
Return on assets%
14.54
14.86
13.68
15.30
13.08
10.10
7.86
8.65
5.76
8.75
25.63
8.65
11.59
32
1.63
EPS€
1.46
1.64
1.80
2.08
2.04
2.11
2.04
2.13
2.00
2.25
1.76
2.01%
5.84%
—
12.17
EPS growth%
15.28
12.69
12.24
10.64
10.25
7.92
8.43
9.53
10.11
8.10
22.65
8.43
10.18
65
1.29
Bookvalue per sh€
2.35
2.62
2.57
2.75
2.61
2.73
3.07
3.49
3.47
3.30
1.85
4.80%
4.80%
—
2.05
FCF per share€
3.80
4.43
4.73
5.66
6.43
6.55
6.65
6.85
6.71
7.94
1.43
4.33%
9.74%
—
2.13
Dividend per sh€
0.90
0.89
0.81
0.75
0.71
0.81
0.79
0.78
0.78
0.85
0.46
3.77%
0.36%
—
15.62
Div yield (avg)%
28.21
25.56
24.02
25.18
28.11
25.72
28.53
25.66
25.11
26.06
28.85
25.72
25.69
8
3.81
Payout ratio%
8.75
8.05
5.57
7.70
5.11
5.09
2.99
2.82
0.82
3.74
20.12
2.99
5.10
60
63.67
Shares (diluted)M
81.77
86.77
95.56
100.1
106.4
110.6
126.9
123.6
145.3
168.5
64.04
9.64%
8.93%
23
14.88
Buyback yield%
3.81
5.53
6.59
7.38
8.95
10.05
8.65
5.97
3.48
0.75
17.33
5.97
6.28
94
0.237
D/E ratiox
0.935
0.951
0.937
0.960
0.991
1.081
1.191
1.256
1.217
1.289
0.412
1.217
1.036
65
30.81
Enterprise value€M
110.2
124.2
122.6
130.4
126.8
133.6
149.2
160.9
159.8
177.7
27.66
6.99%
6.07%
85
28.21
LT debt€M
93.66
86.67
90.56
87.06
80.72
76.74
70.32
68.20
66.43
72.72
53.03
(2.07%)
(1.68%)
39
Revenue
€213.7M
8.83%
1.00×
Cost of revenue
€111.2M
8.94%
1.01×
Operating expenses
€52.26M
8.43%
0.96×
Cash and investments
15.84%