69.82
Revenue€M
51.39
52.67
55.17
57.51
60.11
61.65
63.76
68.07
72.02
74.03
74.83
4.26%
4.32%
58
22.10
Revenue growth%
8.71
8.12
9.83
9.92
11.63
10.23
7.28
6.79
7.44
8.48
18.57
7.44
8.59
7
17.62
Gross margin%
16.79
18.91
16.59
17.28
14.44
12.72
13.41
14.45
13.84
12.76
10.99
13.41
14.45
53
18.64
Operating margin%
25.86
26.49
28.44
31.06
31.43
32.74
31.39
31.87
31.54
29.79
22.61
31.54
31.22
21
27.23
Net margin%
25.77
24.58
23.70
24.20
25.58
23.87
25.40
23.17
25.89
28.27
28.77
25.40
24.99
60
24.46
P/E ratio (avg)x
46.92
55.34
65.91
64.96
66.72
69.06
75.27
78.80
84.12
94.70
20.96
78.80
67.89
41
37.61
EV/EBITx
17.95
17.48
19.53
19.32
21.33
22.52
24.55
23.46
25.46
26.31
33.89
24.55
21.92
74
25.23
FCF yield (avg)%
11.63
14.27
14.93
16.82
17.81
18.51
15.57
18.48
16.45
16.87
25.79
16.87
16.63
66
23.42
FCF margin%
8.21
6.47
8.22
7.72
8.06
10.18
8.96
6.36
6.80
4.74
26.69
6.80
7.89
67
0.592
FCF / Net incomex
1.033
1.049
1.077
1.172
1.039
1.051
1.138
1.201
1.123
1.099
1.277
1.123
1.088
30
11.02
ROIC%
5.02
5.23
2.94
4.20
1.62
1.90
0.85
2.85
2.02
0.40
13.34
1.90
2.44
30
3.82
Return on equity%
23.07
23.13
21.10
19.14
16.77
18.65
19.86
22.75
20.41
20.73
20.80
20.41
20.57
77
13.17
Return on assets%
26.69
28.74
29.23
30.70
33.18
34.20
33.46
30.78
28.04
28.01
11.45
30.78
29.96
18
0.48
EPS€
0.31
0.34
0.31
0.31
0.35
0.38
0.36
0.38
0.39
0.36
0.50
0.57%
2.04%
—
26.01
EPS growth%
23.22
25.36
25.28
27.95
27.65
25.77
28.22
26.24
28.41
26.95
8.34
26.95
26.60
18
0.42
Bookvalue per sh€
0.12
0.11
0.13
0.13
0.14
0.13
0.12
0.14
0.14
0.15
0.46
0.24%
1.21%
—
0.26
FCF per share€
0.54
0.50
0.44
0.45
0.44
0.46
0.47
0.50
0.46
0.48
0.26
1.87%
(0.60%)
—
0.24
Dividend per sh€
0.60
0.62
0.62
0.68
0.72
0.65
0.66
0.63
0.64
0.67
0.17
(1.16%)
1.27%
—
13.32
Div yield (avg)%
25.51
24.15
24.42
22.75
24.37
27.24
29.69
28.33
30.82
31.66
13.81
29.69
26.38
51
25.57
Payout ratio%
15.04
17.51
17.61
17.88
19.36
22.12
24.24
23.79
25.99
28.64
27.15
24.24
20.74
31
43.20
Shares (diluted)M
44.86
44.38
44.44
45.60
45.50
44.08
37.96
40.32
41.85
37.29
43.78
(3.90%)
(2.39%)
63
18.26
Buyback yield%
2.55
4.93
6.76
8.54
10.57
12.38
9.85
7.38
6.42
4.65
22.69
7.38
7.07
52
0.199
D/E ratiox
0.859
0.914
0.847
0.941
1.018
1.135
1.206
1.206
1.401
1.617
0.487
1.206
1.076
33
15.27
Enterprise value€M
57.04
53.80
57.31
56.30
52.34
48.81
52.30
55.45
50.28
46.37
67.79
(2.39%)
(1.21%)
40
22.93
LT debt€M
43.61
39.21
36.60
35.77
35.57
31.33
33.25
28.54
26.77
27.67
42.13
(4.90%)
(3.73%)
51
Revenue
€74.03M
4.32%
1.00×
Cost of revenue
€51.82M
4.32%
1.00×
Operating expenses
€14.72M
4.83%
1.05×
Goodwill & intangibles
15.52%
Cash and investments
15.04%
Spread over hurdle
(2.04%)