13.03
Revenue€M
32.34
33.16
34.24
35.60
35.95
36.20
36.62
36.47
36.66
37.91
13.95
1.07%
1.86%
69
13.54
Revenue growth%
23.07
24.28
23.52
23.16
23.28
25.27
25.06
28.00
30.05
29.86
2.82
28.00
24.67
48
23.55
Gross margin%
12.54
11.73
9.13
9.18
6.78
4.15
6.70
3.79
4.18
6.96
22.85
4.18
6.87
11
18.37
Operating margin%
16.02
17.03
14.76
17.29
18.04
17.54
18.56
16.08
15.76
18.00
11.63
17.54
17.16
83
22.12
Net margin%
35.82
34.11
37.00
38.78
37.78
34.91
36.26
37.27
39.59
40.73
15.10
37.27
37.13
43
15.32
P/E ratio (avg)x
52.27
56.49
56.77
66.38
67.42
68.46
71.47
68.68
76.45
74.63
18.27
71.47
67.94
40
7.021
EV/EBITx
15.04
15.02
14.38
14.85
15.19
13.55
12.00
12.62
12.07
13.27
12.34
12.62
13.97
30
19.64
FCF yield (avg)%
25.23
27.61
30.16
28.58
30.14
28.09
25.17
24.46
22.66
23.98
7.39
24.46
26.42
16
29.33
FCF margin%
23.97
23.73
22.08
22.10
19.50
21.09
19.63
20.97
20.35
18.79
8.93
20.35
21.03
42
1.532
FCF / Net incomex
0.821
0.801
0.841
0.937
0.842
0.896
0.918
0.941
0.861
0.941
0.310
0.918
0.878
22
18.80
ROIC%
0.40
0.97
0.40
0.40
0.40
0.40
0.40
0.40
2.92
2.41
27.34
0.40
0.40
31
25.05
Return on equity%
29.38
30.46
30.18
28.54
28.16
29.85
30.58
27.69
28.50
28.03
5.98
28.50
28.96
91
14.06
Return on assets%
2.47
0.40
0.40
0.88
3.00
4.25
4.53
3.92
4.75
6.07
5.73
4.53
3.46
39
0.15
EPS€
1.17
1.18
1.22
1.22
1.28
1.43
1.58
1.53
1.74
1.97
0.15
9.07%
6.99%
—
21.22
EPS growth%
7.09
4.91
4.49
2.00
0.40
3.09
5.27
4.09
1.47
0.96
10.28
3.09
3.59
90
0.56
Bookvalue per sh€
0.34
0.33
0.30
0.30
0.30
0.31
0.29
0.31
0.29
0.27
0.74
(2.06%)
(2.15%)
—
0.42
FCF per share€
0.92
1.03
1.04
1.13
1.10
1.30
1.26
1.20
1.17
1.28
0.93
3.00%
3.96%
—
0.75
Dividend per sh€
0.52
0.57
0.53
0.51
0.52
0.57
0.56
0.54
0.59
0.60
0.21
2.77%
2.78%
—
15.92
Div yield (avg)%
0.40
1.07
0.40
0.40
0.40
0.40
0.40
1.00
0.40
2.16
7.66
0.40
0.40
64
29.69
Payout ratio%
29.19
30.89
31.06
29.15
30.60
28.71
27.57
29.28
29.75
31.32
16.23
29.28
29.51
31
35.59
Shares (diluted)M
51.57
51.55
58.19
66.53
69.19
68.33
70.38
76.02
85.22
82.40
35.62
3.56%
5.29%
71
3.33
Buyback yield%
13.36
15.42
18.32
18.53
16.43
15.45
12.85
12.66
10.71
12.23
9.47
12.66
14.39
17
0.353
D/E ratiox
0.704
0.653
0.631
0.696
0.727
0.796
0.835
0.928
0.936
0.924
0.545
0.924
0.762
84
21.33
Enterprise value€M
21.44
22.27
21.29
21.79
24.99
26.02
27.24
29.05
28.42
30.64
11.74
4.16%
4.83%
45
15.46
LT debt€M
34.40
37.95
34.51
38.60
35.91
38.42
38.82
38.46
36.40
34.85
30.64
(0.60%)
(0.57%)
68
Revenue
€37.91M
1.86%
1.00×
Cost of revenue
€26.53M
1.86%
1.00×
Operating expenses
€7.453M
2.36%
1.05×
Goodwill & intangibles
15.76%
Spread over hurdle
(3.49%)