18.88
Revenue€M
202.6
215.6
223.3
235.0
246.9
264.5
282.1
295.8
309.2
326.6
20.04
5.75%
5.61%
82
26.86
Revenue growth%
3.88
3.46
5.93
5.70
4.11
4.91
2.85
4.56
2.08
3.28
13.51
3.28
3.99
60
4.75
Gross margin%
22.99
22.50
19.68
16.98
16.17
14.64
17.05
19.69
21.51
24.31
7.17
19.69
19.69
79
12.38
Operating margin%
2.44
3.53
1.84
2.28
1.30
0.40
0.40
0.40
1.09
0.40
8.85
0.40
1.19
72
2.46
Net margin%
5.16
6.94
5.62
6.94
9.23
11.30
9.33
10.09
10.45
11.64
15.65
10.45
9.28
57
13.37
P/E ratio (avg)x
28.15
29.93
30.72
30.02
28.91
30.80
30.18
28.28
28.26
28.34
18.96
28.34
29.42
29
25.84
EV/EBITx
40.73
48.15
49.49
59.97
63.47
74.17
80.47
78.55
81.35
79.39
33.76
79.39
68.82
60
13.80
FCF yield (avg)%
18.34
19.86
20.74
18.32
15.53
16.53
18.35
17.99
18.51
16.66
10.84
17.99
18.33
77
27.12
FCF margin%
17.46
17.29
17.72
14.97
17.59
15.24
12.90
12.49
10.80
12.57
5.70
12.57
15.10
12
1.205
FCF / Net incomex
1.779
1.680
1.554
1.648
1.605
1.484
1.421
1.443
1.501
1.411
0.540
1.443
1.528
56
21.74
ROIC%
13.33
10.44
13.38
14.97
17.87
15.86
15.18
17.40
14.76
12.76
8.31
15.18
14.86
12
12.25
Return on equity%
24.47
22.27
19.98
21.77
21.97
22.29
22.63
19.95
19.18
18.17
9.56
19.95
21.87
28
28.10
Return on assets%
28.36
30.74
31.42
29.78
30.05
30.06
32.14
32.94
35.73
32.92
4.19
32.92
31.08
59
0.91
EPS€
1.52
1.46
1.26
1.24
1.11
1.09
0.95
0.85
0.77
0.81
0.99
(6.07%)
(5.32%)
—
12.71
EPS growth%
16.04
17.14
19.89
21.00
21.54
20.38
18.64
20.88
23.70
25.15
28.57
20.88
20.63
15
1.80
Bookvalue per sh€
3.98
4.55
4.45
4.73
5.01
5.64
5.91
6.54
6.44
6.03
1.41
3.80%
4.55%
—
4.43
FCF per share€
1.21
1.30
1.39
1.42
1.30
1.30
1.17
1.22
1.13
1.13
2.41
(2.82%)
(1.10%)
—
2.52
Dividend per sh€
0.86
0.82
0.79
0.78
0.70
0.63
0.63
0.66
0.71
0.76
1.65
1.67%
(0.61%)
—
19.20
Div yield (avg)%
29.82
31.90
29.42
31.70
29.19
28.41
25.77
25.49
22.80
23.23
17.93
25.49
28.80
56
18.76
Payout ratio%
20.61
23.17
22.53
20.19
18.11
15.22
12.96
10.30
8.21
6.65
10.60
10.30
16.66
53
32.43
Shares (diluted)M
42.71
49.53
55.47
56.17
54.99
52.00
51.48
57.14
58.66
56.65
32.99
0.59%
3.99%
79
19.67
Buyback yield%
19.47
19.97
17.79
17.97
17.31
17.16
16.29
16.00
15.85
12.91
9.21
16.00
17.23
18
0.952
D/E ratiox
0.216
0.245
0.256
0.310
0.369
0.406
0.484
0.498
0.522
0.617
1.515
0.498
0.388
49
295.8
Enterprise value€M
27.05
29.06
29.83
27.40
29.58
25.54
25.72
22.30
19.40
19.87
37.52
(7.65%)
(3.68%)
43
338.8
LT debt€M
126.8
131.6
141.1
134.1
156.8
181.4
206.0
215.7
251.3
254.8
55.86
10.20%
7.06%
62
Revenue
€326.6M
5.61%
1.00×
Cost of revenue
€173.7M
5.87%
1.02×
Operating expenses
€40.81M
5.45%
0.98×
Goodwill & intangibles
18.50%