89.14
Revenue€M
128.4
128.3
130.5
128.9
133.3
135.0
139.6
140.6
138.8
137.8
96.86
0.68%
0.98%
50
26.15
Revenue growth%
7.66
8.51
6.83
5.25
2.89
5.23
3.90
3.74
1.11
2.13
28.37
3.74
4.57
55
13.14
Gross margin%
2.41
2.46
2.85
4.07
6.59
7.22
4.27
3.68
4.85
7.27
13.85
4.85
4.17
8
3.97
Operating margin%
7.85
5.88
4.87
2.06
2.69
2.77
3.09
3.24
0.86
0.40
4.71
2.77
2.93
13
22.04
Net margin%
30.19
32.40
34.30
36.13
34.82
33.15
33.77
31.26
31.21
28.96
18.74
31.26
32.78
17
11.27
P/E ratio (avg)x
44.08
44.79
39.95
38.92
43.13
45.05
44.63
41.25
39.25
40.57
25.53
41.25
42.19
48
15.64
EV/EBITx
10.29
10.63
11.53
11.13
12.09
12.95
11.68
11.89
10.23
10.94
33.54
11.68
11.33
26
6.17
FCF yield (avg)%
8.22
5.37
7.34
8.94
11.40
12.83
11.04
8.37
9.15
7.15
29.46
9.15
8.66
55
17.39
FCF margin%
24.69
25.60
26.05
26.00
27.02
28.55
26.76
24.32
24.25
26.69
8.91
26.69
26.03
77
1.675
FCF / Net incomex
0.474
0.532
0.598
0.684
0.638
0.670
0.730
0.827
0.961
1.047
1.337
0.827
0.677
22
26.44
ROIC%
2.97
1.85
0.40
0.40
0.40
0.40
0.40
0.40
0.76
0.55
26.69
0.40
0.40
41
3.21
Return on equity%
23.07
25.51
27.47
25.09
26.86
26.86
27.79
29.17
31.31
28.47
11.94
28.47
27.17
39
29.70
Return on assets%
19.52
18.58
20.05
18.21
17.28
15.26
14.45
12.10
12.29
12.38
19.71
12.38
16.27
6
3.09
EPS€
2.12
2.25
2.56
2.55
2.78
2.76
2.62
2.73
3.00
2.88
3.46
0.76%
4.68%
—
6.05
EPS growth%
23.08
20.97
22.48
23.25
26.25
26.63
28.18
27.69
27.35
25.76
3.43
27.35
26.00
19
0.83
Bookvalue per sh€
2.07
2.48
2.51
2.88
3.44
3.44
3.88
4.65
5.55
5.94
2.71
11.58%
11.85%
—
0.62
FCF per share€
2.56
2.66
2.42
2.26
2.26
2.30
2.52
2.61
2.77
2.86
3.14
4.77%
0.66%
—
1.62
Dividend per sh€
1.27
1.30
1.21
1.15
1.15
1.02
0.89
0.92
0.81
0.69
1.33
(9.58%)
(5.95%)
—
24.41
Div yield (avg)%
9.23
11.70
14.62
16.70
19.41
19.24
18.79
16.80
16.77
15.36
26.65
16.80
16.74
26
25.46
Payout ratio%
22.80
22.73
19.99
22.46
25.09
24.72
26.55
23.67
20.70
21.82
23.47
23.67
22.76
63
13.67
Shares (diluted)M
14.22
14.93
13.32
11.67
12.83
11.83
12.48
11.72
12.42
11.05
13.65
(2.95%)
(2.62%)
15
20.19
Buyback yield%
14.99
16.90
15.87
15.00
12.19
12.27
13.73
13.39
14.15
15.30
29.38
13.73
14.57
76
1.550
D/E ratiox
1.180
1.277
1.284
1.331
1.165
1.083
1.039
1.130
1.010
1.086
0.101
1.083
1.148
63
64.70
Enterprise value€M
56.08
63.41
68.89
78.11
78.66
86.02
85.99
90.46
105.6
118.3
38.75
8.51%
8.47%
88
79.59
LT debt€M
102.4
108.6
117.6
102.7
96.20
96.81
105.9
106.5
97.45
106.1
96.76
1.98%
(0.10%)
24
Revenue
€137.8M
0.98%
1.00×
Cost of revenue
€88.03M
0.66%
0.97×
Operating expenses
€14.74M
2.38%
1.15×
Spread over hurdle
28.28%