19.86
Revenue€M
29.95
32.38
35.82
38.50
41.37
45.97
49.23
54.03
57.45
22.10
21.56
8.33%
8.40%
76
21.02
Revenue growth%
13.02
15.08
15.93
15.42
15.69
17.30
16.46
16.27
14.06
15.43
12.52
16.27
15.55
17
11.65
Gross margin%
9.95
9.63
8.10
6.06
8.74
8.52
11.26
10.92
10.26
23.92
15.06
10.26
9.79
13
8.12
Operating margin%
25.51
26.91
28.03
29.22
27.06
24.82
27.77
25.41
28.00
29.21
5.06
27.06
26.98
33
19.75
Net margin%
24.97
23.71
26.60
24.14
23.94
23.29
23.80
21.45
19.45
16.86
16.16
23.29
23.87
63
13.86
P/E ratio (avg)x
52.50
48.49
52.18
53.63
57.87
59.55
63.43
69.25
75.89
32.72
19.67
63.43
55.75
35
31.33
EV/EBITx
29.89
29.09
33.79
38.54
41.93
49.26
50.64
56.89
64.16
21.25
17.54
50.64
40.23
36
6.96
FCF yield (avg)%
28.30
27.29
29.79
31.97
33.81
32.00
31.05
32.07
29.76
15.40
29.24
32.00
30.42
62
5.07
FCF margin%
21.93
20.66
22.15
25.07
23.97
22.31
24.67
27.34
27.95
2.33
18.23
24.67
23.14
82
1.259
FCF / Net incomex
1.070
1.051
1.179
1.173
1.137
1.147
1.183
1.177
1.267
1.436
1.012
1.177
1.160
91
2.71
ROIC%
8.41
9.82
12.51
9.71
10.54
10.27
8.43
8.88
6.27
23.46
9.22
8.88
9.29
38
22.22
Return on equity%
0.40
2.00
0.40
0.40
2.62
0.40
2.19
3.64
4.39
26.80
3.42
2.62
1.20
35
27.09
Return on assets%
26.52
28.10
29.54
30.56
31.33
29.27
28.39
26.68
28.50
6.76
13.39
28.50
28.44
61
0.59
EPS€
0.34
0.36
0.39
0.46
0.56
0.54
0.60
0.69
0.71
0.61
0.65
8.75%
8.37%
—
25.34
EPS growth%
8.49
7.63
6.79
5.05
4.03
4.42
3.34
6.26
9.11
27.26
13.12
4.42
6.16
74
0.11
Bookvalue per sh€
0.87
0.88
0.98
1.01
1.19
1.14
1.21
1.33
1.47
0.26
0.21
7.71%
8.74%
—
0.10
FCF per share€
0.53
0.53
0.56
0.53
0.53
0.61
0.59
0.56
0.65
0.38
0.21
4.13%
2.52%
—
0.50
Dividend per sh€
0.47
0.47
0.53
0.56
0.57
0.56
0.53
0.56
0.62
0.47
0.42
2.30%
4.32%
—
23.30
Div yield (avg)%
4.69
5.48
6.72
7.46
8.55
10.96
11.55
14.49
12.09
6.91
20.92
11.55
8.00
31
10.15
Payout ratio%
22.01
19.14
16.91
16.06
13.77
11.09
11.31
9.39
7.66
11.90
22.74
11.09
14.92
20
21.03
Shares (diluted)M
32.65
36.12
40.18
44.81
52.01
53.73
58.87
64.21
60.53
21.11
21.71
6.20%
6.72%
92
7.33
Buyback yield%
7.79
5.47
6.30
8.34
8.71
6.67
8.62
6.23
4.86
11.65
13.94
6.67
6.48
67
1.295
D/E ratiox
1.220
1.461
1.595
1.668
1.643
1.902
2.305
2.587
2.713
0.235
0.635
2.305
1.655
61
42.61
Enterprise value€M
21.99
24.93
26.41
26.39
29.86
30.08
30.87
30.99
35.99
42.22
23.68
6.40%
7.14%
69
29.79
LT debt€M
41.82
37.37
34.47
37.16
35.64
35.46
37.41
38.00
33.92
37.33
18.46
(1.81%)
(3.93%)
43
Revenue
€57.45M
8.40%
1.00×
Cost of revenue
€26.45M
8.10%
0.97×
Operating expenses
€13.42M
9.02%
1.06×
Property and equipment
22.31%
Return on capital
121.17%
Spread over hurdle
114.01%