10.88
Revenue€M
43.02
44.87
46.24
48.28
48.36
48.96
49.87
51.62
51.81
53.90
11.39
2.19%
2.68%
19
15.77
Revenue growth%
24.69
24.00
26.21
24.79
27.09
29.74
27.16
28.09
26.83
26.25
29.98
27.16
26.54
7
3.95
Gross margin%
2.26
3.59
5.49
2.60
1.84
1.99
2.69
0.40
0.40
0.40
19.56
0.40
2.12
9
14.25
Operating margin%
7.46
4.65
6.14
5.45
6.36
3.54
1.86
3.88
1.62
2.77
8.98
2.77
4.27
33
19.39
Net margin%
19.33
17.72
16.37
16.84
17.76
19.42
20.11
19.30
19.63
17.23
19.74
19.42
18.53
64
36.60
P/E ratio (avg)x
15.97
14.16
14.67
15.60
15.70
16.99
15.05
16.46
15.96
16.58
13.42
16.46
15.83
73
7.892
EV/EBITx
22.47
20.84
18.98
17.78
17.86
18.15
17.74
16.98
19.24
20.81
32.40
18.15
18.57
48
27.13
FCF yield (avg)%
15.39
17.34
14.88
17.01
16.18
17.61
16.53
19.31
19.86
19.05
10.26
19.05
17.17
24
9.17
FCF margin%
5.97
6.37
5.58
3.86
5.57
4.00
1.21
0.72
1.02
0.40
20.40
1.02
3.93
88
0.263
FCF / Net incomex
0.895
0.762
0.730
0.738
0.741
0.716
0.636
0.619
0.623
0.536
0.406
0.623
0.723
64
27.47
ROIC%
15.56
16.32
17.68
17.85
18.29
20.16
18.08
17.11
18.96
18.01
24.45
18.08
17.93
84
6.42
Return on equity%
2.33
0.40
0.40
0.40
1.03
3.05
4.87
4.10
4.62
3.03
6.05
4.10
2.68
21
3.47
Return on assets%
21.79
21.63
23.68
23.42
25.86
27.19
28.74
29.58
27.70
26.70
25.12
27.70
26.28
77
1.59
EPS€
1.72
1.98
2.30
2.24
2.41
2.68
3.11
3.47
3.63
4.20
1.65
11.77%
9.93%
—
20.94
EPS growth%
27.34
27.01
24.65
24.01
23.90
26.11
28.40
26.01
26.37
25.88
19.46
26.11
26.06
38
0.73
Bookvalue per sh€
1.33
1.47
1.49
1.61
1.67
1.66
1.79
1.87
1.74
1.86
0.36
2.13%
3.12%
—
1.31
FCF per share€
0.35
0.36
0.36
0.39
0.39
0.42
0.42
0.49
0.52
0.61
1.18
9.56%
5.39%
—
1.39
Dividend per sh€
0.65
0.67
0.70
0.62
0.63
0.70
0.78
0.73
0.74
0.76
1.87
3.67%
1.65%
—
24.28
Div yield (avg)%
14.03
13.07
12.20
9.22
7.08
5.05
4.14
5.42
8.19
8.40
18.29
5.42
8.30
75
29.26
Payout ratio%
26.70
29.39
28.76
27.41
25.50
24.73
24.11
23.01
23.60
23.37
6.31
23.60
25.12
22
17.91
Shares (diluted)M
19.06
20.85
22.75
22.77
24.07
26.06
24.52
25.34
27.83
30.68
17.66
4.97%
5.27%
87
15.65
Buyback yield%
9.38
8.83
5.89
8.03
6.76
9.18
11.68
8.97
7.58
10.18
7.67
9.18
8.90
85
1.360
D/E ratiox
1.275
1.330
1.363
1.287
1.416
1.607
1.579
1.754
1.743
1.944
1.732
1.743
1.498
84
28.11
Enterprise value€M
32.34
33.47
32.29
34.98
31.16
32.18
28.97
29.14
27.60
28.15
29.11
(2.01%)
(2.29%)
91
40.44
LT debt€M
48.35
43.63
43.92
46.69
43.60
48.11
45.44
40.04
39.74
37.84
59.00
(2.79%)
(2.24%)
86
Revenue
€53.90M
2.68%
1.00×
Cost of revenue
€37.73M
2.68%
1.00×
Operating expenses
€9.535M
3.28%
1.06×
Property and equipment
19.21%
Spread over hurdle
(2.81%)