15.67
Revenue€M
112.2
120.5
127.6
136.0
142.8
150.4
156.5
162.5
168.8
174.7
17.32
4.12%
5.03%
93
12.41
Revenue growth%
4.99
7.76
10.10
10.95
11.11
12.40
12.55
10.76
12.16
13.95
25.42
12.40
11.03
88
24.91
Gross margin%
20.10
21.73
24.54
21.75
21.85
19.17
18.90
20.23
21.47
24.12
2.28
20.23
21.60
74
21.52
Operating margin%
15.39
15.38
16.69
16.39
13.64
15.47
14.42
16.73
18.22
15.79
15.00
15.79
15.63
58
27.70
Net margin%
8.93
7.20
5.86
7.09
7.01
7.08
6.19
3.82
4.60
4.21
16.96
4.60
6.60
58
15.01
P/E ratio (avg)x
11.61
11.82
11.94
11.58
11.68
11.89
11.60
12.67
12.64
11.90
37.32
11.90
11.85
6
13.05
EV/EBITx
11.46
12.32
11.90
10.99
9.864
10.16
9.695
9.420
8.624
7.796
14.98
9.420
10.01
80
12.28
FCF yield (avg)%
13.44
14.07
12.58
15.42
12.99
12.31
15.18
17.87
18.07
15.81
12.05
15.81
14.62
8
28.36
FCF margin%
28.59
26.40
25.13
26.51
28.36
27.18
29.06
29.76
27.94
28.68
5.91
28.68
28.15
26
0.213
FCF / Net incomex
0.424
0.472
0.428
0.472
0.481
0.437
0.478
0.494
0.542
0.550
1.713
0.494
0.475
93
29.88
ROIC%
11.84
11.00
10.30
10.23
9.65
11.39
10.96
12.21
11.30
11.86
19.67
11.39
11.15
67
4.42
Return on equity%
17.70
15.09
13.82
13.93
16.54
19.35
22.33
20.69
21.72
24.04
22.16
21.72
18.52
65
15.78
Return on assets%
25.54
23.32
25.76
23.00
23.29
24.33
26.22
26.41
25.86
28.66
16.49
26.22
25.65
88
11.86
EPS€
11.24
12.78
14.61
15.85
17.45
18.68
20.79
21.26
22.52
21.39
12.21
4.15%
6.11%
—
8.81
EPS growth%
24.85
23.92
22.46
20.57
20.68
20.14
19.65
20.82
18.00
19.02
24.52
19.65
20.63
28
7.14
Bookvalue per sh€
7.15
7.21
6.68
6.22
6.14
5.73
5.77
5.45
4.92
4.73
7.74
(5.08%)
(4.04%)
—
6.03
FCF per share€
10.79
10.39
9.88
9.83
9.11
9.69
9.35
8.85
8.26
8.63
12.68
(1.09%)
(1.77%)
—
2.43
Dividend per sh€
5.57
6.01
5.42
4.76
4.65
5.02
5.22
5.20
4.83
5.23
7.85
2.37%
0.24%
—
4.55
Div yield (avg)%
14.59
16.65
18.60
17.90
19.37
18.37
16.31
15.89
16.41
15.18
22.56
16.31
16.53
28
19.00
Payout ratio%
18.95
19.36
17.90
19.24
21.77
23.78
24.06
23.80
23.42
24.99
24.89
23.80
22.59
77
10.37
Shares (diluted)M
16.07
17.43
18.06
21.71
23.72
26.19
25.86
27.67
28.91
31.37
10.00
5.75%
7.47%
72
4.33
Buyback yield%
9.67
9.98
7.16
10.03
10.25
11.01
10.57
12.19
13.67
11.10
4.02
11.10
10.41
29
0.921
D/E ratiox
0.716
0.663
0.662
0.676
0.727
0.798
0.841
0.755
0.791
0.831
0.354
0.798
0.741
66
35.18
Enterprise value€M
46.90
45.47
48.63
55.56
55.03
59.46
66.93
79.14
80.05
82.61
8.240
8.46%
7.27%
92
134.9
LT debt€M
68.59
67.61
73.21
81.51
77.98
76.86
78.76
81.25
85.51
81.25
72.07
0.82%
1.98%
48
Revenue
€174.7M
5.03%
1.00×
Cost of revenue
€106.8M
4.99%
1.00×
Operating expenses
€20.62M
5.72%
1.07×
Cash and investments
16.47%
Spread over hurdle
60.38%