51.54
Revenue€M
119.1
120.8
122.5
121.7
121.7
119.9
120.3
119.9
117.9
120.5
56.99
(0.19%)
0.23%
65
20.83
Revenue growth%
7.24
9.55
11.72
12.50
13.42
12.23
15.19
12.34
14.92
15.40
28.88
14.92
12.42
44
10.56
Gross margin%
19.67
18.53
18.28
19.58
20.35
21.78
22.29
21.67
20.57
21.27
17.33
21.67
20.46
27
28.16
Operating margin%
6.18
4.11
6.43
5.41
6.00
6.56
9.44
11.45
13.53
10.79
4.56
10.79
6.50
86
6.95
Net margin%
20.99
21.98
23.28
24.39
25.88
25.96
26.49
26.97
28.37
30.42
19.56
26.97
25.92
27
16.54
P/E ratio (avg)x
10.06
10.96
10.08
10.74
10.76
11.68
10.14
9.981
9.670
9.539
22.51
9.981
10.11
67
16.07
EV/EBITx
9.198
10.46
10.13
10.64
11.60
12.42
12.29
13.78
15.22
15.26
29.05
13.78
11.95
37
10.15
FCF yield (avg)%
21.16
23.54
23.18
23.99
21.64
18.66
21.25
20.73
19.98
20.19
17.43
20.19
21.21
26
14.89
FCF margin%
18.35
19.46
21.69
23.59
26.50
27.08
27.93
26.07
25.42
25.57
29.27
26.07
25.49
44
0.495
FCF / Net incomex
1.854
1.953
1.983
2.006
2.164
2.053
2.302
2.547
2.647
2.565
0.611
2.547
2.109
19
29.25
ROIC%
24.34
22.25
20.05
21.35
18.84
19.15
16.17
16.09
15.98
18.15
8.29
16.17
18.99
11
25.13
Return on equity%
10.92
9.77
10.53
12.27
13.49
10.54
12.47
13.64
10.95
10.25
29.46
10.95
10.93
39
19.14
Return on assets%
15.09
15.43
15.09
16.44
17.25
18.84
20.48
22.77
21.12
23.45
10.74
21.12
18.04
15
0.27
EPS€
1.90
1.88
1.97
2.10
2.28
2.31
2.67
2.64
2.57
2.67
0.30
3.22%
4.03%
—
4.57
EPS growth%
24.23
26.62
29.41
30.19
27.24
30.18
31.44
33.53
34.10
36.80
25.00
33.53
30.19
29
0.75
Bookvalue per sh€
0.46
0.49
0.49
0.49
0.47
0.44
0.42
0.43
0.40
0.38
1.04
(3.90%)
(2.31%)
—
0.57
FCF per share€
0.69
0.69
0.67
0.72
0.72
0.78
0.84
0.91
0.88
0.99
1.07
6.60%
4.80%
—
0.89
Dividend per sh€
1.11
1.16
1.07
1.13
1.17
1.12
0.97
1.05
1.14
1.08
0.41
(1.57%)
(0.71%)
—
13.75
Div yield (avg)%
17.77
19.25
17.79
20.10
21.27
23.49
25.17
25.46
24.86
23.74
6.85
24.86
22.38
59
24.86
Payout ratio%
19.85
22.72
24.66
26.04
23.25
23.32
20.59
20.29
18.61
20.01
2.50
20.29
21.65
62
55.68
Shares (diluted)M
48.51
49.64
42.23
37.64
39.25
38.84
37.12
34.91
31.19
29.49
54.08
(5.56%)
(4.35%)
91
3.91
Buyback yield%
18.66
20.47
21.76
23.25
22.17
22.28
21.99
19.12
21.82
20.12
16.11
21.82
21.79
30
0.659
D/E ratiox
1.484
1.660
1.608
1.758
2.011
2.101
2.479
2.703
2.780
2.905
1.059
2.703
2.056
38
41.84
Enterprise value€M
101.4
101.7
101.0
96.71
102.0
101.0
115.8
119.3
109.6
104.2
64.31
0.43%
(0.05%)
19
56.65
LT debt€M
113.8
125.0
122.7
130.9
141.9
165.0
185.9
186.6
187.4
223.9
82.25
9.55%
7.20%
78
Revenue
€120.5M
0.23%
1.00×
Cost of revenue
€63.59M
0.29%
1.01×
Operating expenses
€26.28M
(0.46%)
0.93×
Property and equipment
15.04%
Spread over hurdle
16.98%