40.94
Revenue€M
182.5
192.6
202.3
211.6
222.5
240.2
250.1
265.4
277.2
292.7
42.66
5.64%
5.45%
12
26.76
Revenue growth%
9.76
9.76
8.89
10.36
9.88
12.40
12.70
11.14
10.76
11.45
14.91
11.45
10.56
68
12.95
Gross margin%
3.28
5.66
4.92
7.24
9.74
10.44
9.27
9.88
11.11
13.54
24.18
10.44
9.50
14
3.75
Operating margin%
24.07
26.28
23.38
25.25
24.72
23.06
24.60
26.20
27.27
30.15
25.54
26.20
24.99
35
5.00
Net margin%
22.54
22.10
22.70
22.03
22.56
22.06
21.77
20.73
20.83
20.82
10.27
20.83
22.05
64
32.51
P/E ratio (avg)x
27.44
23.33
21.31
22.35
20.14
18.32
18.12
17.74
16.83
15.09
15.46
17.74
19.23
80
25.19
EV/EBITx
27.46
29.30
34.00
32.17
30.36
28.53
28.83
29.91
34.02
39.10
29.18
29.91
30.14
60
24.78
FCF yield (avg)%
14.03
16.02
15.67
18.11
15.29
15.14
16.24
18.68
18.48
19.17
6.48
18.48
16.13
30
26.14
FCF margin%
3.18
0.61
1.30
0.40
3.16
1.00
2.40
4.68
5.88
4.18
7.03
4.18
2.78
47
0.250
FCF / Net incomex
1.971
2.361
2.822
2.953
3.147
3.327
3.590
3.853
4.340
5.109
1.688
3.853
3.237
24
18.99
ROIC%
6.74
8.26
10.10
9.33
12.26
10.65
11.95
14.05
16.62
13.67
24.78
13.67
11.30
29
6.27
Return on equity%
9.56
7.71
8.53
7.62
5.23
3.77
1.56
0.40
1.12
0.40
22.82
1.12
4.50
74
2.67
Return on assets%
26.84
27.85
27.35
28.29
28.72
27.85
26.29
25.17
26.67
28.60
23.17
26.67
27.60
64
5.87
EPS€
4.66
4.00
3.56
3.40
3.62
3.27
2.89
2.47
2.57
2.39
6.08
(7.92%)
(7.48%)
—
8.58
EPS growth%
1.34
1.03
2.89
2.22
1.27
0.40
0.40
3.06
0.58
0.40
11.59
0.40
1.15
94
8.78
Bookvalue per sh€
8.91
9.72
10.53
10.08
11.26
10.90
12.00
13.66
12.81
11.94
8.69
1.19%
4.07%
—
3.34
FCF per share€
7.07
7.19
7.60
7.31
7.18
7.96
8.66
7.97
8.86
8.00
7.69
2.19%
2.32%
—
6.02
Dividend per sh€
2.77
2.93
2.80
3.07
3.06
3.42
3.08
3.05
3.29
3.40
3.70
2.13%
1.38%
—
24.25
Div yield (avg)%
3.44
1.27
3.23
3.47
5.63
3.17
1.36
0.67
2.40
3.27
20.27
2.40
3.20
52
23.74
Payout ratio%
19.78
21.22
24.07
21.77
20.65
20.06
18.63
19.65
20.70
19.24
18.53
19.65
20.35
46
17.19
Shares (diluted)M
21.50
22.14
25.24
27.95
27.74
27.84
26.81
30.48
32.75
32.07
16.90
2.94%
4.07%
65
14.35
Buyback yield%
26.34
26.28
23.50
25.90
27.23
26.51
26.68
25.07
26.91
29.75
19.17
26.68
26.43
27
1.305
D/E ratiox
0.876
0.982
1.012
1.129
1.271
1.384
1.611
1.589
1.587
1.691
1.032
1.589
1.327
58
237.2
Enterprise value€M
147.5
168.9
178.7
193.1
226.1
234.6
274.8
266.4
283.6
329.3
134.2
7.81%
10.30%
80
361.8
LT debt€M
347.7
385.9
435.2
406.9
428.2
446.1
426.0
494.0
566.6
648.1
285.5
8.64%
5.88%
48
Revenue
€292.7M
5.45%
1.00×
Cost of revenue
€122.3M
5.88%
1.04×
Operating expenses
€69.91M
4.94%
0.95×
Cash and investments
15.78%