84.51
Revenue€M
81.65
88.02
94.20
100.6
107.1
116.2
124.6
134.5
147.9
158.6
92.64
8.16%
7.53%
64
27.64
Revenue growth%
28.33
27.79
25.17
27.39
28.11
30.22
32.07
33.27
30.96
32.15
2.85
32.07
29.28
25
19.25
Gross margin%
27.24
25.06
22.49
22.66
24.46
22.64
25.32
26.82
28.10
30.37
17.11
26.82
25.19
15
14.51
Operating margin%
33.43
32.45
34.05
35.96
36.11
36.99
39.94
40.07
42.22
42.27
8.90
40.07
36.55
78
2.25
Net margin%
20.87
18.82
21.76
23.78
22.88
21.90
20.24
20.44
21.62
23.31
27.49
21.62
21.69
9
36.09
P/E ratio (avg)x
29.93
34.00
31.33
29.27
26.51
23.80
25.14
27.81
25.65
25.89
13.79
25.65
27.16
65
13.12
EV/EBITx
16.02
15.58
15.25
15.93
17.41
16.97
15.27
14.40
13.19
14.37
24.89
14.40
15.42
57
28.20
FCF yield (avg)%
22.65
21.70
20.44
20.99
22.94
21.86
20.80
21.24
18.27
15.29
19.91
20.80
21.11
17
25.64
FCF margin%
6.72
8.21
9.06
7.93
9.39
11.23
12.02
13.32
14.94
13.50
8.35
13.32
10.31
86
1.523
FCF / Net incomex
1.450
1.484
1.449
1.326
1.267
1.168
1.119
1.257
1.240
1.158
1.645
1.168
1.262
12
24.88
ROIC%
2.98
5.97
4.30
1.66
3.01
2.92
0.40
0.40
1.95
1.81
6.85
1.81
2.44
6
11.89
Return on equity%
10.05
11.91
14.19
12.28
9.46
9.40
10.79
11.69
12.93
13.43
23.71
11.69
11.80
52
16.99
Return on assets%
25.56
25.24
22.41
20.24
18.77
17.39
17.21
15.35
14.79
13.08
28.78
15.35
18.08
62
0.37
EPS€
0.31
0.29
0.27
0.25
0.23
0.21
0.19
0.19
0.20
0.19
0.39
(3.29%)
(4.98%)
—
20.35
EPS growth%
13.27
10.80
12.75
10.38
11.63
11.42
12.34
13.34
12.45
15.19
16.45
12.45
12.40
84
0.25
Bookvalue per sh€
0.25
0.24
0.22
0.21
0.22
0.22
0.23
0.23
0.21
0.22
0.25
(0.13%)
(0.57%)
—
0.08
FCF per share€
0.27
0.27
0.28
0.28
0.27
0.25
0.26
0.28
0.29
0.31
0.13
3.14%
2.41%
—
0.08
Dividend per sh€
0.41
0.42
0.44
0.50
0.59
0.62
0.70
0.76
0.79
0.84
0.08
7.36%
7.36%
—
26.97
Div yield (avg)%
15.65
15.25
13.94
12.13
9.57
10.70
9.96
9.28
9.78
8.80
9.04
9.78
10.33
56
21.06
Payout ratio%
5.58
4.12
1.60
3.40
5.79
3.06
0.40
1.06
0.40
0.40
6.03
0.40
2.33
54
425.0
Shares (diluted)M
355.2
346.2
324.2
322.1
326.6
293.2
317.0
308.5
334.5
335.3
412.6
0.52%
(0.20%)
42
24.82
Buyback yield%
0.83
0.40
1.56
1.38
0.40
1.20
0.40
2.00
0.40
0.40
5.06
0.40
0.62
52
0.858
D/E ratiox
2.706
2.837
3.123
3.197
3.810
4.185
4.281
4.333
4.376
4.443
1.390
4.333
3.998
53
15.58
Enterprise value€M
102.5
105.7
111.3
118.5
111.8
100.6
101.2
106.8
105.1
94.76
60.17
(3.25%)
(0.44%)
74
15.87
LT debt€M
93.43
89.06
96.37
100.5
106.9
121.2
129.1
141.6
133.1
148.0
44.45
6.72%
4.23%
26
Revenue
€158.6M
7.53%
1.00×
Cost of revenue
€80.45M
7.69%
1.02×
Operating expenses
€29.09M
7.54%
1.00×