62.18
Revenue€M
323.8
343.8
364.0
379.3
395.7
420.9
448.7
468.0
489.4
527.7
64.91
5.93%
5.46%
93
4.17
Revenue growth%
17.41
16.65
18.84
18.93
21.45
20.60
19.56
22.56
23.80
25.28
12.39
22.56
20.08
40
6.19
Gross margin%
8.40
11.02
9.02
6.39
6.72
8.39
7.33
9.83
8.99
8.86
21.36
8.86
8.63
84
3.97
Operating margin%
4.60
3.32
1.19
2.64
5.16
4.93
2.52
1.01
3.59
1.81
7.63
2.52
2.98
23
3.36
Net margin%
29.79
31.49
32.20
32.06
30.19
31.78
32.78
33.86
36.48
34.56
8.07
33.86
32.13
79
24.44
P/E ratio (avg)x
19.29
18.26
19.78
20.44
20.35
21.32
21.85
23.41
25.92
25.36
24.83
23.41
20.88
58
25.70
EV/EBITx
31.59
28.65
27.27
25.18
27.30
28.48
30.22
33.28
31.42
27.56
11.70
30.22
28.57
93
27.21
FCF yield (avg)%
5.47
5.06
7.30
7.91
7.30
8.22
6.18
5.39
2.71
4.63
20.05
5.39
5.83
11
27.08
FCF margin%
22.59
25.57
27.10
28.92
27.57
25.24
25.20
26.98
26.28
27.58
22.37
26.28
26.63
81
1.448
FCF / Net incomex
0.623
0.578
0.561
0.543
0.519
0.528
0.491
0.435
0.392
0.392
1.054
0.435
0.524
5
18.68
ROIC%
31.86
31.94
30.70
28.24
29.82
29.22
26.61
26.00
25.73
24.40
18.53
26.00
28.73
15
13.49
Return on equity%
8.92
10.46
9.21
8.99
7.23
9.65
8.66
5.84
6.67
8.00
28.09
8.00
8.79
19
15.81
Return on assets%
0.40
1.14
3.61
3.01
5.89
4.27
2.18
0.63
0.40
0.40
28.08
0.63
1.66
77
2.06
EPS€
2.04
2.23
2.60
2.59
2.66
2.90
2.94
2.98
3.10
3.47
2.12
5.44%
6.34%
—
27.05
EPS growth%
27.56
25.34
25.45
26.48
25.98
26.74
28.58
29.89
29.63
30.24
22.27
29.63
27.15
15
1.60
Bookvalue per sh€
0.68
0.69
0.67
0.69
0.63
0.56
0.52
0.52
0.54
0.57
1.57
(1.88%)
(1.35%)
—
0.93
FCF per share€
1.19
1.29
1.21
1.19
1.06
1.04
1.10
1.19
1.02
0.99
0.28
(1.43%)
(2.15%)
—
2.02
Dividend per sh€
1.93
2.04
2.07
1.95
2.09
1.94
2.07
2.27
2.62
2.85
2.02
6.40%
4.07%
—
19.80
Div yield (avg)%
2.44
1.17
3.36
3.74
2.34
3.55
4.21
3.25
1.98
4.60
27.66
3.55
3.31
35
6.51
Payout ratio%
9.10
11.35
12.06
13.97
12.69
12.61
13.98
13.47
14.67
13.01
8.46
13.47
12.85
24
159.5
Shares (diluted)M
146.7
141.0
164.7
187.5
207.6
209.3
208.6
225.7
248.8
275.1
151.0
5.79%
6.38%
40
16.99
Buyback yield%
12.96
11.42
8.98
7.20
7.57
5.96
4.83
6.34
9.28
10.60
20.98
6.34
8.28
93
1.292
D/E ratiox
0.283
0.266
0.246
0.228
0.230
0.263
0.289
0.329
0.340
0.383
1.057
0.329
0.275
42
333.6
Enterprise value€M
30.21
26.31
22.44
20.08
18.99
19.59
17.88
18.91
18.10
15.83
204.7
(3.58%)
(6.05%)
13
0.617
LT debt€B
0.553
0.618
0.639
0.659
0.782
0.946
1.048
1.243
1.213
1.467
0.468
13.41%
10.89%
87
Revenue
€527.7M
5.46%
1.00×
Cost of revenue
€270.3M
5.54%
1.01×
Operating expenses
€122.3M
5.49%
1.00×
Goodwill & intangibles
18.88%
Spread over hurdle
27.82%