67.19
Revenue€M
249.7
257.1
266.0
275.9
287.8
291.8
294.4
299.6
307.2
309.0
74.52
1.43%
2.29%
20
5.97
Revenue growth%
13.11
15.45
13.50
15.10
17.58
19.90
20.30
18.18
15.80
15.68
17.11
18.18
15.74
93
19.28
Gross margin%
18.09
16.81
18.99
20.64
23.61
24.80
23.02
24.67
21.71
23.10
16.70
23.10
22.37
78
21.75
Operating margin%
16.47
16.50
15.05
15.88
17.07
19.03
16.44
18.11
15.99
15.86
23.76
16.44
16.46
49
6.31
Net margin%
0.93
0.40
0.40
0.40
0.40
1.42
2.51
4.12
4.27
5.45
11.61
4.12
1.17
62
35.46
P/E ratio (avg)x
26.30
28.46
32.92
34.32
32.85
35.66
41.33
45.98
51.30
59.27
31.16
45.98
34.99
75
7.070
EV/EBITx
48.18
46.41
53.08
52.34
52.98
60.27
62.94
61.88
66.16
73.91
29.73
62.94
56.68
69
7.36
FCF yield (avg)%
0.94
0.40
2.45
4.66
4.97
4.58
2.59
2.52
4.81
5.60
8.53
4.58
3.59
43
9.91
FCF margin%
23.86
24.36
22.73
22.86
25.13
24.93
24.46
25.56
24.26
25.07
11.42
24.93
24.41
64
0.260
FCF / Net incomex
1.404
1.235
1.052
1.078
1.102
1.193
1.087
1.041
1.054
1.011
0.722
1.054
1.082
43
9.70
ROIC%
30.92
33.02
34.99
35.81
36.79
35.91
35.55
32.97
33.12
33.37
12.66
33.37
34.18
90
21.37
Return on equity%
13.73
11.47
13.23
12.94
11.07
11.38
12.90
15.16
12.96
10.14
25.74
12.90
12.92
74
8.54
Return on assets%
2.02
1.17
3.14
2.09
0.40
3.29
5.97
6.41
6.41
5.37
21.29
5.97
3.21
20
1.73
EPS€
2.99
3.29
3.46
3.69
3.68
4.21
4.22
4.66
4.63
5.06
1.79
6.56%
5.59%
—
12.07
EPS growth%
35.73
33.49
30.64
28.91
31.46
28.52
28.24
28.28
27.25
28.63
27.40
28.28
28.77
6
2.36
Bookvalue per sh€
2.33
2.15
2.16
2.14
2.09
2.28
2.25
2.29
2.31
2.47
2.49
3.40%
0.99%
—
1.79
FCF per share€
0.87
0.96
1.02
0.98
1.05
1.12
1.06
1.15
1.26
1.27
2.12
3.87%
3.35%
—
2.67
Dividend per sh€
1.22
1.43
1.61
1.93
2.18
2.31
2.69
2.95
2.95
3.08
1.42
7.20%
9.56%
—
20.91
Div yield (avg)%
3.43
5.98
3.94
3.62
1.48
3.04
1.12
2.89
5.51
3.82
24.32
3.04
3.53
19
8.35
Payout ratio%
30.49
30.83
33.26
34.20
37.04
36.55
36.62
35.43
36.55
34.46
27.71
36.55
34.95
60
47.48
Shares (diluted)M
45.66
45.14
50.26
51.67
51.27
48.14
54.59
57.80
63.01
66.22
45.12
5.25%
4.47%
61
5.96
Buyback yield%
29.26
28.83
31.75
29.54
27.79
29.95
29.70
30.68
31.37
33.74
25.00
30.68
29.82
29
1.663
D/E ratiox
1.100
1.236
1.453
1.704
1.629
1.598
1.812
2.095
2.372
2.431
1.226
2.095
1.666
7
126.3
Enterprise value€M
108.8
127.0
130.0
130.1
152.6
162.8
185.5
197.9
198.5
212.9
158.6
6.89%
8.28%
52
124.9
LT debt€M
191.8
214.3
242.6
252.8
258.2
256.6
250.3
259.1
270.2
283.8
82.29
1.91%
5.36%
93
Revenue
€309.0M
2.29%
1.00×
Cost of revenue
€173.1M
2.31%
1.00×
Operating expenses
€51.92M
1.90%
0.96×
Goodwill & intangibles
16.85%