24.52
Revenue€M
59.85
62.35
63.08
65.12
66.76
68.69
70.90
70.87
70.73
71.07
25.29
1.26%
2.00%
63
15.35
Revenue growth%
30.84
30.41
32.71
30.47
28.72
27.25
24.25
24.42
26.38
28.39
8.43
26.38
28.55
18
28.56
Gross margin%
24.86
22.73
25.06
26.76
28.39
27.10
29.05
29.71
27.23
26.62
23.40
27.23
26.93
22
11.69
Operating margin%
9.11
8.06
8.14
6.49
4.99
2.74
3.92
2.62
3.28
1.90
29.46
2.74
4.46
42
14.25
Net margin%
18.94
19.89
18.06
18.55
20.02
21.21
20.29
18.02
15.74
18.66
20.47
18.66
18.80
49
16.44
P/E ratio (avg)x
13.26
13.67
14.46
12.97
13.26
12.83
13.06
13.76
12.02
10.74
19.40
12.83
13.16
26
29.45
EV/EBITx
13.13
11.75
10.70
10.14
10.68
10.81
9.858
9.957
9.430
8.932
12.70
9.858
10.41
79
7.39
FCF yield (avg)%
13.56
15.12
18.09
18.04
20.32
22.79
21.63
21.27
22.04
20.72
9.08
21.63
20.52
46
17.16
FCF margin%
1.07
0.40
0.40
0.40
3.03
0.41
0.40
2.27
1.29
3.13
19.33
1.29
0.74
52
1.249
FCF / Net incomex
0.979
0.912
0.948
0.949
1.031
0.978
0.945
0.896
0.946
1.091
0.322
0.946
0.949
94
24.05
ROIC%
11.55
10.22
7.79
4.82
7.78
10.18
11.42
13.14
15.17
13.94
28.31
13.14
10.82
42
16.54
Return on equity%
28.40
26.12
28.84
27.53
30.04
29.74
29.71
30.04
28.45
29.22
25.20
29.71
29.03
79
28.75
Return on assets%
16.23
14.04
13.48
11.24
10.46
11.37
11.23
13.63
10.82
9.62
23.04
11.23
11.30
91
6.45
EPS€
10.06
10.94
12.59
14.17
16.43
16.99
17.66
18.32
20.05
22.54
6.95
6.53%
9.45%
—
7.38
EPS growth%
5.98
7.03
8.50
6.12
4.88
6.38
8.49
7.67
7.68
7.76
21.92
7.68
7.35
29
9.27
Bookvalue per sh€
2.05
2.07
1.89
1.68
1.86
1.99
1.86
1.86
1.96
1.75
2.41
(1.17%)
(2.80%)
—
1.69
FCF per share€
6.42
7.39
7.57
8.75
9.96
10.49
11.71
12.57
13.54
13.86
8.24
6.84%
7.77%
—
6.18
Dividend per sh€
5.01
4.64
5.18
5.40
5.63
5.96
6.80
7.36
8.19
8.89
2.85
9.58%
6.71%
—
12.43
Div yield (avg)%
0.40
0.40
0.40
1.77
1.30
1.35
2.20
0.40
1.97
3.83
23.97
1.97
1.33
73
9.94
Payout ratio%
15.28
13.08
10.31
13.27
10.36
12.75
14.07
16.53
15.61
17.95
24.84
15.61
13.67
6
10.17
Shares (diluted)M
6.789
5.920
5.148
4.853
4.181
4.502
4.808
4.383
3.803
3.488
9.805
(3.56%)
(7.01%)
77
5.97
Buyback yield%
24.48
24.79
27.27
25.09
25.53
25.88
24.93
24.40
26.07
27.31
3.70
25.88
25.31
73
0.508
D/E ratiox
0.132
0.114
0.110
0.109
0.110
0.108
0.103
0.104
0.104
0.103
0.666
0.104
0.109
36
85.63
Enterprise value€M
29.18
27.65
30.19
34.53
38.70
41.44
44.71
48.88
51.11
47.72
15.17
4.28%
6.18%
81
76.73
LT debt€M
41.76
36.08
36.09
36.87
38.90
37.35
36.06
32.29
34.18
34.29
54.74
(2.49%)
(1.16%)
57
Revenue
€71.07M
2.00%
1.00×
Cost of revenue
€41.95M
1.98%
1.00×
Operating expenses
€16.29M
2.01%
1.00×
Goodwill & intangibles
16.44%
Spread over hurdle
54.65%