141.9
Revenue€M
111.7
115.1
117.9
123.6
130.0
133.7
135.3
139.7
146.3
150.6
155.8
2.98%
3.26%
73
17.21
Revenue growth%
5.61
3.52
1.12
3.54
4.36
4.60
4.28
6.96
5.19
2.31
5.05
4.60
4.32
56
22.66
Gross margin%
9.13
11.28
8.68
10.38
10.04
10.22
10.08
8.59
5.80
5.12
6.17
8.59
9.58
70
25.15
Operating margin%
29.47
28.76
26.69
25.24
26.75
27.36
30.02
32.44
35.25
37.55
4.36
32.44
29.12
43
29.42
Net margin%
26.79
23.83
24.70
23.00
22.65
22.77
25.54
24.82
22.34
21.84
4.80
22.77
23.41
38
13.02
P/E ratio (avg)x
18.80
19.21
20.32
21.67
19.26
16.59
16.59
17.22
16.82
18.15
9.983
16.82
18.47
88
17.68
EV/EBITx
23.30
23.70
23.21
22.76
21.56
22.41
21.78
23.01
22.63
25.46
29.04
22.63
22.89
77
14.17
FCF yield (avg)%
25.29
22.61
20.27
18.77
20.29
22.90
23.57
25.66
23.45
25.88
10.71
23.57
23.17
51
11.64
FCF margin%
23.75
24.39
27.11
28.58
29.31
31.68
33.37
32.56
32.05
29.38
15.56
32.05
29.35
36
0.709
FCF / Net incomex
1.542
1.682
1.742
1.821
1.915
1.766
1.544
1.382
1.425
1.532
0.944
1.532
1.613
63
15.35
ROIC%
7.40
7.82
7.93
10.30
7.43
8.88
10.40
13.04
11.89
12.35
23.86
11.89
9.59
55
6.06
Return on equity%
9.25
11.59
8.73
11.24
10.10
8.12
8.36
6.05
7.36
7.12
20.68
7.36
8.55
89
5.86
Return on assets%
20.19
17.78
15.58
13.34
11.79
13.51
14.11
15.28
13.17
14.70
12.00
14.11
14.41
9
6.35
EPS€
9.11
9.38
10.49
10.22
10.23
9.92
11.78
12.08
12.42
13.95
6.93
6.39%
5.60%
—
10.04
EPS growth%
29.52
31.92
30.69
29.00
30.13
29.21
28.58
31.56
29.55
28.06
23.36
29.21
29.54
89
2.03
Bookvalue per sh€
13.45
13.33
13.04
15.17
16.86
18.92
22.35
25.28
25.50
26.32
5.10
9.32%
7.09%
—
5.59
FCF per share€
5.93
6.25
6.38
7.04
7.53
7.31
7.44
7.55
8.63
9.07
2.56
3.77%
5.19%
—
2.36
Dividend per sh€
6.60
6.04
5.38
5.45
5.48
4.99
4.49
4.66
4.17
3.52
2.47
(8.47%)
(6.77%)
—
29.38
Div yield (avg)%
8.10
6.06
8.38
9.11
11.58
13.44
16.32
17.28
18.73
21.47
4.94
17.28
12.51
64
11.48
Payout ratio%
23.32
20.37
23.22
22.78
21.33
21.78
20.02
20.05
17.51
14.61
3.78
20.02
20.85
94
6.519
Shares (diluted)M
4.901
5.054
4.993
5.411
5.189
4.832
4.227
4.430
4.543
4.875
6.714
(1.24%)
(1.40%)
79
15.96
Buyback yield%
12.85
11.27
13.77
13.79
10.91
12.24
14.87
13.97
16.08
18.60
17.06
14.87
13.78
71
1.105
D/E ratiox
0.456
0.486
0.484
0.512
0.523
0.581
0.639
0.640
0.724
0.793
1.167
0.640
0.552
94
62.99
Enterprise value€M
109.3
98.41
98.33
104.4
112.4
111.0
103.6
91.96
93.07
79.69
97.18
(6.64%)
(2.35%)
77
123.1
LT debt€M
97.98
106.5
114.1
121.2
114.7
114.8
104.0
99.74
105.7
100.5
126.1
(2.62%)
0.07%
27
Revenue
€150.6M
3.26%
1.00×
Cost of revenue
€95.57M
3.15%
0.99×
Operating expenses
€25.54M
3.82%
1.06×
Goodwill & intangibles
16.34%