38.48
Revenue€M
38.26
40.93
43.80
46.74
51.64
54.67
59.58
63.25
69.74
77.07
42.68
8.34%
8.28%
27
8.13
Revenue growth%
14.06
12.91
11.76
13.97
11.47
11.19
8.29
10.50
12.94
14.12
20.31
11.19
12.34
66
7.19
Gross margin%
19.02
19.06
19.73
19.13
20.94
23.49
21.80
19.44
16.48
18.71
26.80
19.44
19.29
19
16.88
Operating margin%
2.83
4.99
4.14
3.93
6.91
6.73
5.01
4.16
1.39
0.40
28.85
4.16
4.15
13
12.88
Net margin%
30.26
28.61
28.42
30.18
29.92
27.98
29.89
29.36
27.60
27.61
3.00
27.98
28.98
44
23.02
P/E ratio (avg)x
36.62
39.47
37.02
41.09
38.86
42.76
42.69
42.50
49.47
51.60
6.033
42.76
41.80
52
6.425
EV/EBITx
17.37
17.23
19.55
21.34
21.04
19.51
21.31
21.99
23.35
26.54
25.74
21.99
21.17
36
8.87
FCF yield (avg)%
31.55
32.57
31.48
31.30
30.10
27.73
26.70
23.91
26.83
25.78
18.39
26.70
28.91
13
23.99
FCF margin%
23.75
23.25
24.58
21.81
19.20
21.06
19.94
18.42
17.87
17.18
23.69
18.42
20.50
53
1.253
FCF / Net incomex
1.694
1.703
1.798
2.026
2.211
2.532
2.481
2.501
2.967
3.418
1.117
2.532
2.346
14
23.12
ROIC%
16.85
18.57
17.86
15.52
13.57
12.89
9.99
11.25
12.13
13.24
8.30
12.13
13.40
95
21.13
Return on equity%
25.87
25.11
24.93
23.41
20.48
23.42
23.25
22.84
21.27
22.71
11.52
22.84
23.33
67
20.94
Return on assets%
20.24
22.55
22.23
20.45
20.19
21.33
20.64
23.62
21.22
20.05
17.32
21.22
20.93
17
2.91
EPS€
1.52
1.38
1.42
1.40
1.53
1.58
1.77
1.63
1.77
2.01
2.99
5.62%
3.25%
—
27.44
EPS growth%
29.78
29.31
30.36
32.04
32.71
32.87
33.14
32.46
34.59
32.47
25.51
32.87
32.46
74
2.71
Bookvalue per sh€
1.04
1.05
1.13
1.25
1.35
1.38
1.51
1.45
1.44
1.47
2.37
1.79%
3.16%
—
3.57
FCF per share€
4.68
5.04
5.12
5.29
5.40
6.06
5.97
6.95
8.06
9.43
1.87
11.78%
7.71%
—
3.65
Dividend per sh€
1.78
1.88
2.04
2.16
2.07
2.08
2.26
2.31
2.19
2.11
0.79
0.38%
2.06%
—
9.76
Div yield (avg)%
16.67
16.81
15.33
17.86
16.16
17.59
15.34
16.16
13.90
14.77
20.74
15.34
16.16
86
19.45
Payout ratio%
10.12
12.34
13.09
12.46
11.38
11.55
12.08
14.38
13.45
11.42
19.67
12.08
12.21
8
13.99
Shares (diluted)M
19.21
20.03
22.14
21.63
23.54
22.69
24.76
25.85
26.80
31.98
13.84
6.32%
5.31%
79
19.06
Buyback yield%
11.48
10.60
13.21
12.82
11.34
13.77
15.75
13.93
15.53
18.11
23.78
15.53
13.49
43
1.709
D/E ratiox
1.057
1.184
1.308
1.403
1.492
1.589
1.727
1.760
1.614
1.817
1.213
1.727
1.540
66
74.37
Enterprise value€M
57.43
62.14
66.08
61.58
62.09
67.95
68.93
73.37
78.31
85.13
79.74
6.52%
4.02%
41
12.19
LT debt€M
59.02
60.53
55.49
62.59
71.95
76.31
84.16
85.85
79.99
86.65
3.757
3.79%
5.02%
54
Revenue
€77.07M
8.28%
1.00×
Cost of revenue
€51.55M
8.52%
1.02×
Operating expenses
€16.72M
8.24%
1.00×
Goodwill & intangibles
20.23%
Cash and investments
19.97%
Property and equipment
14.09%
Spread over hurdle
(3.34%)