90.66
Revenue€M
192.6
198.2
202.4
204.3
207.9
206.4
207.6
213.3
219.3
221.8
99.06
1.30%
1.74%
85
29.17
Revenue growth%
13.21
12.11
13.85
12.65
14.06
15.37
18.07
18.61
18.81
20.87
24.06
18.61
14.72
57
14.71
Gross margin%
13.46
13.01
14.59
11.65
13.99
13.64
13.88
14.28
14.34
16.11
26.45
14.28
13.94
51
6.89
Operating margin%
21.05
18.93
20.94
22.97
21.67
23.22
22.42
24.89
21.91
20.29
2.89
22.42
21.79
66
7.12
Net margin%
11.65
13.02
14.39
16.97
16.22
18.59
15.98
17.55
17.79
17.42
16.40
17.55
16.59
71
23.69
P/E ratio (avg)x
9.919
9.384
8.991
8.315
8.050
8.994
9.613
9.195
10.56
10.62
21.57
9.613
9.290
62
6.589
EV/EBITx
51.94
56.47
55.41
59.25
59.15
63.36
64.92
70.45
71.61
82.49
7.125
70.45
61.31
72
15.24
FCF yield (avg)%
15.59
13.45
11.67
12.03
10.08
7.50
9.51
11.19
11.11
11.55
15.27
11.11
11.37
54
20.04
FCF margin%
23.16
23.71
22.49
20.86
21.05
19.64
21.30
20.03
18.71
20.93
7.01
20.03
20.99
61
1.505
FCF / Net incomex
0.402
0.446
0.444
0.438
0.441
0.521
0.565
0.651
0.777
0.872
0.473
0.651
0.484
66
26.46
ROIC%
6.61
4.92
3.34
4.38
5.04
5.29
2.51
3.90
2.18
0.40
8.92
2.51
4.14
28
15.38
Return on equity%
7.63
5.73
8.52
10.52
9.89
12.48
12.13
14.18
16.85
19.42
11.02
14.18
11.33
40
23.46
Return on assets%
1.17
3.32
4.80
5.26
3.78
1.80
0.40
0.40
0.40
0.69
3.90
0.40
1.49
10
2.06
EPS€
1.09
0.99
0.91
0.88
0.85
0.85
0.86
0.88
0.86
0.79
2.12
(1.46%)
(3.07%)
—
3.05
EPS growth%
7.28
4.42
2.36
0.40
0.40
3.34
5.89
5.23
7.51
5.60
29.41
5.60
4.83
6
2.33
Bookvalue per sh€
0.84
0.82
0.99
1.11
1.12
1.32
1.32
1.53
1.81
2.03
2.64
12.60%
10.72%
—
1.86
FCF per share€
1.27
1.39
1.32
1.40
1.54
1.44
1.55
1.66
1.83
1.75
0.83
2.53%
2.61%
—
0.98
Dividend per sh€
1.59
1.42
1.37
1.45
1.33
1.26
1.20
1.22
1.30
1.12
1.54
(3.29%)
(4.09%)
—
20.92
Div yield (avg)%
2.00
1.17
0.40
2.65
2.52
2.91
2.34
3.50
2.67
4.16
7.95
2.91
2.58
15
12.23
Payout ratio%
25.76
26.48
24.26
25.08
24.74
22.15
24.34
21.69
21.67
23.89
9.68
22.15
24.30
93
43.91
Shares (diluted)M
48.16
54.59
50.25
52.28
48.84
45.21
48.30
50.70
56.58
52.42
42.55
1.43%
1.48%
80
4.92
Buyback yield%
13.12
13.39
14.84
16.33
18.63
15.80
18.48
18.73
19.06
20.32
12.97
18.73
17.40
7
0.448
D/E ratiox
1.719
1.737
1.871
1.967
2.110
2.035
2.140
2.245
2.436
2.792
0.149
2.245
2.072
44
72.96
Enterprise value€M
9.548
8.617
9.099
8.878
8.595
8.777
8.579
8.767
8.789
9.669
159.5
2.38%
(0.98%)
61
70.72
LT debt€M
174.8
184.4
192.5
207.8
202.6
215.7
248.1
272.0
326.7
384.6
135.5
13.67%
8.07%
55
Revenue
€221.8M
1.74%
1.00×
Cost of revenue
€134.4M
1.66%
0.99×
Operating expenses
€55.70M
2.32%
1.06×
Goodwill & intangibles
17.07%