60.88
Revenue€M
291.3
292.2
292.3
291.5
302.9
305.5
308.3
311.4
313.9
325.0
64.49
1.42%
1.40%
53
10.59
Revenue growth%
0.62
0.72
1.97
4.47
5.84
6.66
8.61
10.89
8.64
6.53
28.98
8.61
6.18
43
22.64
Gross margin%
18.38
17.19
19.22
16.91
17.46
18.30
17.29
17.39
15.96
17.47
23.55
17.39
17.42
36
28.09
Operating margin%
14.43
12.07
13.41
13.80
12.16
11.92
13.87
16.23
15.41
12.93
29.54
13.87
13.61
66
25.52
Net margin%
33.73
36.70
34.54
35.39
33.64
34.83
37.58
40.26
40.39
37.61
9.51
37.61
36.05
50
23.64
P/E ratio (avg)x
37.57
42.95
42.23
40.89
42.92
43.15
50.23
54.27
51.27
54.05
16.69
51.27
43.05
29
6.792
EV/EBITx
21.83
20.12
21.65
20.92
23.30
22.38
25.42
26.46
28.18
30.97
18.34
26.46
22.84
85
19.07
FCF yield (avg)%
2.21
1.00
1.14
0.40
0.40
0.40
0.43
0.40
0.40
0.40
20.37
0.40
0.40
81
3.41
FCF margin%
1.98
0.70
0.40
0.40
2.17
3.86
4.96
6.67
4.10
3.73
8.99
4.10
2.95
76
1.480
FCF / Net incomex
0.562
0.566
0.597
0.671
0.781
0.904
0.939
1.002
1.188
1.170
0.572
1.002
0.842
65
23.17
ROIC%
25.36
27.70
26.97
24.87
27.65
29.79
30.68
27.95
27.27
24.75
10.38
27.95
27.46
82
15.38
Return on equity%
21.65
24.37
23.93
21.53
18.73
21.35
20.32
20.00
22.07
20.72
12.82
20.72
21.44
82
19.45
Return on assets%
12.80
12.92
10.98
8.19
9.05
9.64
8.05
10.78
13.06
13.98
11.46
10.78
10.88
16
2.55
EPS€
2.57
2.85
2.78
2.72
2.69
2.87
3.14
3.57
3.75
3.99
2.71
8.21%
4.69%
—
26.46
EPS growth%
27.28
27.12
28.94
26.19
24.02
22.59
22.95
23.68
21.37
21.16
23.37
22.59
23.85
35
1.67
Bookvalue per sh€
2.71
2.56
2.44
2.67
3.02
2.76
2.65
2.46
2.42
2.71
2.29
(2.17%)
0.02%
—
2.35
FCF per share€
3.57
3.82
3.62
3.79
3.56
3.83
4.18
3.97
4.14
4.04
1.02
2.58%
1.87%
—
1.37
Dividend per sh€
2.18
2.24
2.55
2.90
3.10
3.09
3.05
3.40
3.79
4.44
1.08
7.44%
8.94%
—
25.02
Div yield (avg)%
5.99
4.74
4.83
5.16
7.82
5.62
4.57
2.33
1.77
3.21
27.80
3.21
4.79
70
2.47
Payout ratio%
8.82
6.47
4.90
2.27
0.59
1.96
4.39
5.99
6.05
3.93
12.24
4.39
4.65
69
44.40
Shares (diluted)M
44.86
39.70
42.76
39.42
41.87
35.79
31.56
33.77
36.60
33.32
43.71
(4.46%)
(2.93%)
51
6.89
Buyback yield%
7.34
5.25
8.20
10.58
11.16
8.64
7.84
5.17
6.66
4.02
9.39
6.66
7.59
60
1.516
D/E ratiox
1.320
1.329
1.500
1.754
2.095
2.324
2.745
3.214
3.739
3.735
0.609
3.214
2.209
62
269.2
Enterprise value€M
278.6
276.0
308.8
292.1
272.4
243.7
249.7
235.4
261.5
257.1
143.2
(1.15%)
(0.74%)
38
243.2
LT debt€M
195.8
203.4
202.9
229.5
242.0
240.3
232.1
241.6
233.6
228.3
35.25
(1.16%)
2.54%
39
Revenue
€325.0M
1.40%
1.00×
Cost of revenue
€212.3M
1.72%
1.03×
Operating expenses
€46.12M
0.89%
0.95×
Goodwill & intangibles
15.49%
Spread over hurdle
18.23%