9.534
Revenue€M
78.04
86.74
96.14
104.2
112.7
125.0
138.7
148.7
161.3
179.2
10.05
9.72%
9.38%
83
20.43
Revenue growth%
11.32
9.03
6.96
5.53
5.91
7.11
10.08
13.00
14.31
13.70
18.13
13.00
9.56
18
14.94
Gross margin%
8.66
9.82
9.70
9.34
6.44
6.21
6.32
9.02
11.22
9.21
5.00
9.02
9.12
78
2.62
Operating margin%
33.90
34.03
31.53
32.67
35.01
32.35
29.38
28.61
30.55
32.59
9.74
30.55
32.47
90
29.98
Net margin%
20.32
19.04
18.02
18.39
16.55
18.88
16.60
17.80
20.31
22.66
14.36
18.88
18.64
18
27.80
P/E ratio (avg)x
11.62
12.82
13.29
13.23
13.45
13.62
14.18
13.81
16.13
15.65
23.42
14.18
13.53
12
33.59
EV/EBITx
54.35
59.52
67.85
73.71
82.50
83.39
88.90
97.42
93.44
101.3
32.11
93.44
82.94
90
2.34
FCF yield (avg)%
22.05
20.33
19.47
18.09
20.86
19.72
19.84
20.92
22.38
24.63
22.86
20.92
20.59
51
24.08
FCF margin%
16.15
16.79
16.82
17.75
19.52
17.69
17.89
15.19
14.60
15.43
24.00
15.43
16.81
55
1.225
FCF / Net incomex
0.427
0.415
0.428
0.460
0.462
0.515
0.483
0.485
0.512
0.517
0.165
0.512
0.472
43
6.57
ROIC%
0.40
0.40
0.40
1.86
4.57
5.38
5.12
8.04
6.93
9.36
7.16
6.93
4.85
42
13.05
Return on equity%
27.02
24.54
24.58
25.04
23.17
23.73
25.18
23.00
20.39
21.56
28.42
23.00
24.14
64
8.49
Return on assets%
23.90
24.05
21.30
23.22
22.90
20.36
23.32
24.00
22.99
21.26
12.91
22.99
23.10
89
0.98
EPS€
1.52
1.49
1.64
1.66
1.64
1.80
1.67
1.55
1.53
1.72
1.02
0.94%
1.62%
—
7.74
EPS growth%
16.56
16.40
18.24
15.56
15.99
16.67
17.56
15.65
15.93
16.43
29.75
16.43
16.42
53
2.11
Bookvalue per sh€
2.99
2.84
2.97
2.93
3.30
3.73
3.82
3.84
3.99
4.03
3.29
4.07%
3.26%
—
3.26
FCF per share€
1.82
2.08
2.12
2.40
2.73
2.70
3.23
3.56
4.05
4.36
0.83
9.78%
9.52%
—
1.64
Dividend per sh€
1.63
1.96
2.29
2.62
3.08
3.35
3.51
3.71
3.97
4.16
0.76
6.19%
10.78%
—
9.14
Div yield (avg)%
1.25
2.18
0.40
1.71
2.07
2.98
2.88
4.61
5.79
5.97
24.90
4.61
2.53
55
28.53
Payout ratio%
22.74
25.41
27.89
28.72
29.72
31.08
29.64
29.91
32.34
29.36
20.04
29.91
29.50
65
16.56
Shares (diluted)M
17.86
17.65
17.97
17.71
15.34
16.61
16.24
14.86
13.78
13.34
16.19
(2.75%)
(3.39%)
48
8.30
Buyback yield%
8.18
7.45
5.52
4.07
5.20
6.79
6.64
6.57
4.34
6.36
9.17
6.57
6.47
51
1.550
D/E ratiox
2.477
2.924
3.457
3.523
4.015
4.046
4.344
4.279
4.521
5.065
1.392
4.344
4.031
72
118.3
Enterprise value€M
36.11
42.54
51.21
56.85
64.04
62.38
62.60
74.99
83.71
90.86
14.08
7.25%
10.67%
49
76.00
LT debt€M
65.20
64.45
72.11
77.49
80.94
95.92
95.64
92.59
100.6
98.93
137.5
4.10%
4.01%
48
Revenue
€179.2M
9.38%
1.00×
Cost of revenue
€89.28M
9.22%
0.99×
Operating expenses
€31.43M
9.87%
1.05×
Cash and investments
16.21%