63.32
Revenue€M
51.16
54.34
58.27
61.98
64.76
69.95
74.45
78.60
82.07
88.15
67.82
6.36%
6.11%
65
27.32
Revenue growth%
6.81
8.54
5.76
3.41
1.58
1.80
1.69
3.54
3.67
3.01
19.92
3.01
3.48
44
29.64
Gross margin%
20.00
18.63
16.17
19.02
21.75
20.97
21.76
19.35
21.87
21.48
25.47
21.48
20.48
43
6.58
Operating margin%
27.71
29.09
31.71
32.00
32.21
34.71
35.36
37.44
40.11
38.84
24.62
37.44
33.46
60
15.43
Net margin%
22.92
22.85
22.02
22.36
19.95
20.97
22.77
22.83
24.84
26.25
18.76
22.83
22.80
29
7.422
P/E ratio (avg)x
9.567
9.495
10.13
11.32
10.54
10.26
9.696
10.78
12.36
13.12
15.13
10.78
10.40
32
21.31
EV/EBITx
12.27
12.19
11.10
11.90
11.18
11.39
11.44
11.87
12.82
14.00
9.707
11.87
11.89
82
19.63
FCF yield (avg)%
11.59
10.73
8.07
6.77
5.85
6.66
4.96
7.54
8.80
6.06
13.41
6.66
7.15
46
3.26
FCF margin%
5.93
7.16
9.95
7.86
5.76
3.64
4.53
7.52
8.12
8.13
5.69
7.52
7.34
85
0.810
FCF / Net incomex
1.300
1.350
1.423
1.219
1.146
1.222
1.103
1.015
0.943
0.947
0.270
1.015
1.182
35
21.32
ROIC%
11.18
12.20
13.54
11.52
13.52
11.88
13.02
10.85
13.64
14.65
7.94
13.02
12.61
12
28.18
Return on equity%
11.46
9.96
8.12
6.92
8.40
7.81
9.65
11.97
10.07
8.71
16.79
9.65
9.18
86
10.94
Return on assets%
3.79
4.51
4.25
6.82
7.12
6.35
7.84
7.88
5.35
7.82
23.18
7.82
6.58
31
6.62
EPS€
10.29
10.30
10.99
11.03
12.29
11.99
11.13
11.60
11.68
11.34
7.15
(1.60%)
2.09%
—
15.14
EPS growth%
17.35
19.48
19.20
17.38
17.60
16.47
13.86
12.52
15.27
15.19
14.35
15.19
16.91
59
7.57
Bookvalue per sh€
14.79
14.80
16.06
16.31
17.48
18.18
17.38
17.10
18.91
19.77
10.88
2.49%
3.41%
—
8.60
FCF per share€
4.41
4.57
5.05
5.14
5.94
6.82
7.42
8.87
9.00
9.48
6.36
9.80%
9.13%
—
2.76
Dividend per sh€
6.54
6.57
6.48
7.17
7.52
7.71
8.40
8.10
8.57
7.84
5.50
0.84%
2.13%
—
21.01
Div yield (avg)%
13.84
11.61
13.55
11.35
12.94
13.11
13.13
12.82
13.85
15.62
19.20
13.13
13.12
50
15.71
Payout ratio%
20.97
22.84
23.09
25.84
23.18
23.18
26.05
27.69
27.39
28.72
4.19
27.39
24.51
66
4.623
Shares (diluted)M
6.666
6.548
6.725
6.762
7.254
7.503
7.432
7.226
8.353
7.836
4.648
1.56%
2.59%
91
27.36
Buyback yield%
5.94
4.19
4.77
2.79
5.15
2.71
2.90
4.04
4.13
4.93
14.24
4.04
4.16
93
1.242
D/E ratiox
0.933
0.949
1.069
1.291
1.321
1.314
1.362
1.601
1.618
1.770
0.665
1.601
1.317
36
6.356
Enterprise value€M
67.29
69.14
73.51
73.67
69.01
65.67
58.78
50.22
49.07
47.20
24.57
(7.32%)
(3.51%)
44
8.094
LT debt€M
82.59
85.28
83.92
80.85
83.82
85.51
88.36
87.05
80.55
79.66
32.91
(1.01%)
(1.42%)
44
Revenue
€88.15M
6.11%
1.00×
Cost of revenue
€52.35M
6.02%
0.99×
Operating expenses
€11.76M
7.10%
1.10×
Goodwill & intangibles
18.85%
Spread over hurdle
10.39%