224.8
Revenue€M
210.5
218.0
226.5
231.4
231.5
236.4
243.7
249.0
250.7
254.5
237.7
1.91%
2.17%
23
25.74
Revenue growth%
11.43
10.71
10.81
9.08
9.19
9.92
11.45
13.46
12.33
14.25
7.56
12.33
11.12
5
19.94
Gross margin%
32.92
30.61
31.32
30.56
28.08
27.57
27.04
27.74
27.43
27.69
15.38
27.57
27.91
48
25.47
Operating margin%
12.99
13.72
14.10
11.68
14.58
11.63
12.31
13.70
11.28
12.87
14.59
12.31
12.93
21
11.64
Net margin%
13.80
12.15
13.24
11.16
12.39
12.80
10.90
13.02
14.78
16.20
25.99
13.02
12.91
63
15.82
P/E ratio (avg)x
32.94
29.69
31.19
33.02
34.30
31.08
27.31
29.18
30.06
31.70
12.65
30.06
31.14
46
21.62
EV/EBITx
6.768
7.059
7.253
7.304
7.577
7.898
8.229
8.231
8.466
9.248
15.57
8.231
7.738
54
25.42
FCF yield (avg)%
29.55
26.57
25.71
27.06
25.69
28.33
28.57
28.07
29.66
30.09
6.91
28.57
28.20
36
15.55
FCF margin%
10.39
10.16
11.26
13.95
12.76
11.47
8.75
7.02
9.93
7.56
11.98
8.75
10.27
34
1.745
FCF / Net incomex
1.569
1.687
1.827
1.808
1.988
2.041
2.101
2.020
2.076
2.117
1.563
2.076
2.004
24
23.55
ROIC%
18.23
20.30
22.09
21.22
19.28
18.81
17.85
15.57
15.02
16.53
6.63
16.53
18.52
39
28.30
Return on equity%
25.76
23.36
23.46
22.18
21.32
22.09
19.23
19.32
17.83
17.02
24.30
19.23
21.70
67
2.15
Return on assets%
0.40
3.19
5.67
5.82
5.58
5.70
3.78
2.76
1.21
0.40
26.20
2.76
3.48
26
0.52
EPS€
0.31
0.30
0.29
0.33
0.31
0.28
0.32
0.34
0.35
0.33
0.55
1.62%
0.05%
—
27.68
EPS growth%
4.22
3.77
4.92
5.02
4.25
4.55
5.61
3.85
6.81
4.00
29.55
4.55
4.40
19
0.33
Bookvalue per sh€
0.19
0.20
0.20
0.20
0.19
0.21
0.19
0.19
0.20
0.19
0.43
(0.25%)
0.73%
—
0.15
FCF per share€
0.16
0.14
0.14
0.12
0.12
0.13
0.11
0.12
0.11
0.12
0.60
(0.95%)
(3.87%)
—
0.59
Dividend per sh€
0.31
0.34
0.33
0.34
0.37
0.34
0.36
0.40
0.41
0.38
0.38
0.55%
1.71%
—
23.08
Div yield (avg)%
16.92
19.46
21.50
19.79
20.17
18.63
17.56
16.14
18.88
20.22
19.38
18.63
19.17
62
26.32
Payout ratio%
24.22
23.02
21.23
20.55
19.85
18.59
16.90
18.09
17.51
19.39
5.48
18.09
19.62
9
195.8
Shares (diluted)M
264.5
241.5
265.0
245.5
267.0
293.7
267.9
282.7
306.5
317.7
198.4
3.54%
2.47%
87
19.50
Buyback yield%
23.31
21.29
22.37
19.75
20.64
20.62
23.37
21.95
24.16
26.30
6.44
23.37
22.16
82
0.555
D/E ratiox
1.256
1.344
1.478
1.564
1.783
1.918
1.841
2.057
2.343
2.646
1.660
2.057
1.812
81
90.98
Enterprise value€M
51.76
53.42
62.29
61.29
63.79
72.74
70.80
77.29
86.51
85.86
259.8
6.12%
6.59%
22
20.99
LT debt€M
273.9
258.8
291.0
304.1
325.8
360.1
354.2
403.9
397.9
424.8
111.8
5.45%
5.38%
90
Revenue
€254.5M
2.17%
1.00×
Cost of revenue
€174.4M
1.95%
0.98×
Operating expenses
€35.98M
2.84%
1.07×
Goodwill & intangibles
13.70%