162.6
Revenue€M
176.7
189.9
203.3
218.7
238.6
261.5
278.0
304.1
330.4
352.3
180.9
8.10%
7.92%
30
17.33
Revenue growth%
3.08
4.87
7.70
10.50
11.63
9.42
11.12
10.34
7.58
9.60
19.23
9.60
9.51
72
8.75
Gross margin%
19.26
17.73
15.75
17.77
16.30
16.15
14.56
17.37
15.10
17.16
28.45
16.15
16.73
54
19.40
Operating margin%
20.21
19.78
17.89
15.52
13.15
12.51
9.92
12.12
9.68
11.47
3.05
11.47
12.83
88
24.41
Net margin%
12.05
13.15
14.08
16.07
18.50
21.25
18.53
16.54
15.77
15.89
9.17
16.54
15.98
72
8.862
P/E ratio (avg)x
13.13
12.22
12.76
11.50
10.65
10.20
9.319
10.17
10.07
9.979
30.16
10.07
10.43
20
24.16
EV/EBITx
13.41
13.12
14.02
13.91
13.54
13.39
12.51
11.39
10.59
9.767
6.144
11.39
13.26
64
23.25
FCF yield (avg)%
10.31
8.42
10.56
13.35
14.71
15.72
17.34
15.91
16.58
18.47
21.81
16.58
15.22
61
29.13
FCF margin%
2.90
0.40
0.40
1.55
2.05
1.83
4.54
5.38
3.12
4.44
5.33
4.44
2.48
8
0.680
FCF / Net incomex
2.039
2.188
2.130
2.447
2.724
2.867
3.181
3.188
3.550
3.804
0.730
3.188
2.795
31
18.96
ROIC%
11.76
13.79
10.80
12.08
9.75
11.18
9.15
10.51
13.00
15.18
20.04
11.18
11.47
41
6.09
Return on equity%
25.67
22.81
22.70
24.48
22.75
23.42
22.75
23.35
23.20
24.23
2.04
23.35
23.27
52
26.96
Return on assets%
21.14
22.24
20.71
21.21
21.58
20.10
22.51
20.40
20.28
19.87
20.82
20.28
20.92
21
1.62
EPS€
3.00
3.24
3.36
3.65
3.73
3.24
3.38
3.08
2.80
2.71
1.80
(6.17%)
(0.78%)
—
24.92
EPS growth%
5.72
5.03
7.80
7.37
8.89
9.66
12.32
14.68
17.66
16.37
25.85
14.68
9.28
38
3.46
Bookvalue per sh€
7.52
7.40
8.33
8.93
9.24
10.80
11.33
12.50
14.71
14.15
5.29
8.90%
6.38%
—
2.73
FCF per share€
3.32
3.82
4.41
4.45
4.50
5.03
5.49
5.56
5.34
5.05
4.17
2.33%
5.76%
—
3.44
Dividend per sh€
2.58
2.50
2.63
2.54
2.47
2.47
2.21
2.23
2.48
2.74
1.69
2.08%
0.75%
—
25.32
Div yield (avg)%
11.54
11.33
11.31
13.47
12.42
14.33
13.08
15.99
14.46
13.66
22.86
14.33
13.28
24
5.07
Payout ratio%
17.71
15.67
14.22
16.95
17.28
16.78
15.68
13.31
14.02
15.54
16.91
15.54
15.68
63
21.10
Shares (diluted)M
27.67
33.17
33.91
38.58
43.21
45.71
46.58
54.75
57.17
62.36
21.29
7.61%
8.83%
92
16.13
Buyback yield%
20.43
21.40
21.39
22.37
22.06
21.20
22.59
19.81
18.79
19.77
21.36
19.81
21.30
51
0.418
D/E ratiox
0.293
0.251
0.236
0.205
0.198
0.197
0.199
0.206
0.195
0.170
0.145
0.197
0.202
14
352.8
Enterprise value€M
228.0
248.5
244.9
248.7
230.5
215.3
221.0
233.1
208.7
190.5
101.2
(3.73%)
(2.69%)
68
206.9
LT debt€M
270.8
258.3
269.7
289.5
248.6
214.4
212.6
213.9
231.8
252.1
378.8
0.27%
(1.17%)
85
Revenue
€352.3M
7.92%
1.00×
Cost of revenue
€180.6M
7.94%
1.00×
Operating expenses
€54.46M
7.95%
1.00×
Goodwill & intangibles
13.68%