32.86
Revenue€M
153.8
154.4
157.0
158.4
160.9
163.0
170.9
173.2
176.0
179.2
36.06
2.18%
2.01%
43
12.73
Revenue growth%
21.00
23.13
20.84
22.18
22.01
20.44
22.60
22.19
20.75
19.35
18.99
20.75
21.51
14
3.01
Gross margin%
23.09
25.55
24.08
21.46
19.59
22.32
19.63
17.66
15.22
16.54
14.25
17.66
20.54
34
27.70
Operating margin%
8.12
8.11
5.53
5.23
5.93
5.38
7.48
10.28
7.65
4.71
19.68
7.48
6.70
59
20.96
Net margin%
0.40
2.96
1.32
3.21
2.70
0.40
0.40
2.22
0.40
0.40
14.35
0.40
0.86
84
32.39
P/E ratio (avg)x
31.04
35.44
37.41
41.12
46.60
46.40
47.73
45.73
48.96
49.43
18.11
47.73
46.07
13
35.70
EV/EBITx
48.41
52.32
52.61
58.91
58.77
57.45
65.75
68.48
66.58
64.19
16.94
65.75
58.84
24
8.00
FCF yield (avg)%
16.25
17.10
15.13
14.69
16.38
17.11
18.54
17.49
18.66
20.03
7.91
18.54
17.10
32
14.91
FCF margin%
9.60
12.10
14.24
14.50
16.41
18.95
17.88
18.67
19.65
21.69
28.34
18.95
17.15
36
1.079
FCF / Net incomex
2.165
2.147
2.455
2.688
2.965
3.110
3.445
3.990
4.472
5.258
0.674
3.990
3.038
13
2.24
ROIC%
22.59
20.15
21.50
24.41
24.65
26.76
29.52
30.96
30.05
27.29
20.29
29.52
25.70
10
19.20
Return on equity%
24.82
27.15
28.48
29.30
31.15
31.66
29.33
27.56
29.74
30.00
26.79
29.74
29.31
76
12.56
Return on assets%
6.87
9.00
7.40
10.32
9.09
11.15
10.44
13.16
11.29
9.95
13.82
11.15
10.14
78
0.38
EPS€
0.22
0.21
0.24
0.24
0.23
0.22
0.24
0.25
0.24
0.22
0.40
(1.11%)
(0.92%)
—
28.28
EPS growth%
10.38
9.00
6.55
4.12
1.27
0.40
0.40
0.40
0.40
2.01
14.43
0.40
1.64
65
0.31
Bookvalue per sh€
0.38
0.41
0.45
0.49
0.55
0.60
0.65
0.73
0.73
0.77
0.33
6.74%
6.12%
—
0.26
FCF per share€
0.21
0.22
0.23
0.21
0.23
0.22
0.22
0.20
0.22
0.22
0.21
(0.08%)
1.45%
—
0.08
Dividend per sh€
0.26
0.26
0.27
0.27
0.28
0.27
0.27
0.30
0.33
0.37
0.13
5.97%
4.12%
—
9.46
Div yield (avg)%
12.98
12.55
14.62
16.42
16.34
17.07
14.75
16.36
15.94
15.78
24.67
15.94
15.86
45
3.80
Payout ratio%
5.41
4.41
6.88
8.90
11.67
10.47
11.53
10.58
8.90
6.56
18.17
10.47
8.90
75
416.2
Shares (diluted)M
477.0
471.8
410.7
364.8
357.4
325.8
291.4
302.8
333.8
340.8
421.2
(0.95%)
(3.59%)
13
14.18
Buyback yield%
5.96
3.43
5.47
7.45
5.57
5.53
2.74
0.40
0.40
0.40
21.26
0.40
4.45
19
1.165
D/E ratiox
1.271
1.198
1.226
1.144
1.023
1.007
1.078
1.126
1.119
1.034
1.727
1.078
1.123
74
116.6
Enterprise value€M
52.41
55.65
62.90
69.89
69.07
69.70
75.05
78.92
93.08
93.81
141.4
6.32%
6.53%
81
51.35
LT debt€M
191.1
195.6
187.2
196.3
189.8
183.9
189.2
202.6
207.8
240.1
131.5
4.82%
1.88%
20
Revenue
€179.2M
2.01%
1.00×
Cost of revenue
€102.7M
2.06%
1.00×
Operating expenses
€26.93M
1.61%
0.96×
Goodwill & intangibles
15.26%
Spread over hurdle
(1.50%)