251.3
Revenue€M
217.6
216.3
221.1
222.7
223.1
228.2
223.4
221.9
219.5
223.9
268.4
0.07%
0.11%
69
15.12
Revenue growth%
9.18
6.93
7.87
6.58
9.48
7.63
10.23
12.75
14.66
13.96
26.37
12.75
9.33
94
9.96
Gross margin%
1.03
2.79
2.56
3.09
5.71
5.96
7.65
10.61
12.67
10.58
24.09
10.58
5.83
44
12.91
Operating margin%
24.71
26.51
24.97
22.56
20.62
21.62
23.01
24.38
26.47
23.72
22.80
23.72
24.05
72
19.19
Net margin%
31.57
34.56
34.26
36.30
35.91
37.87
37.73
36.10
36.17
36.44
21.71
36.44
36.13
89
30.02
P/E ratio (avg)x
35.47
34.96
35.38
36.34
34.78
37.79
37.96
40.44
44.22
45.14
11.68
40.44
37.06
40
27.09
EV/EBITx
49.78
52.50
48.61
51.21
57.59
64.64
67.47
76.93
81.83
81.25
24.03
76.93
61.11
84
7.73
FCF yield (avg)%
3.32
2.06
3.01
2.46
0.40
1.69
0.40
0.40
0.40
2.92
20.22
0.40
1.87
51
10.34
FCF margin%
11.41
12.24
13.22
11.91
11.03
11.16
13.24
10.33
11.16
13.66
2.17
11.16
11.66
25
0.511
FCF / Net incomex
0.955
0.968
1.091
1.126
1.193
1.324
1.408
1.613
1.602
1.593
0.943
1.593
1.258
8
23.97
ROIC%
24.26
22.42
22.62
22.13
21.68
21.10
23.61
22.49
21.69
19.94
14.42
21.69
22.27
92
5.37
Return on equity%
18.20
16.82
15.61
17.35
14.50
15.58
14.16
15.71
15.85
14.75
18.29
15.58
15.66
7
23.53
Return on assets%
23.22
22.84
21.83
22.38
24.08
22.94
21.96
20.54
17.88
17.04
28.81
20.54
22.17
17
0.05
EPS€
0.07
0.08
0.08
0.08
0.10
0.10
0.11
0.11
0.12
0.12
0.05
4.29%
6.60%
—
4.48
EPS growth%
6.65
6.34
7.06
8.32
8.71
11.57
8.62
10.66
8.22
10.63
5.71
10.63
8.47
87
0.02
Bookvalue per sh€
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.03
(2.05%)
1.23%
—
0.05
FCF per share€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
1.53%
1.58%
—
0.03
Dividend per sh€
0.07
0.08
0.09
0.09
0.11
0.12
0.15
0.17
0.18
0.18
0.05
10.80%
10.12%
—
29.78
Div yield (avg)%
17.71
15.55
13.83
13.37
16.25
13.57
13.10
11.46
14.07
12.62
7.27
13.10
13.70
85
25.92
Payout ratio%
7.76
9.87
7.92
6.63
8.99
7.09
7.59
8.05
8.88
10.11
25.57
8.05
7.99
34
1.444
Shares (diluted)B
1.265
1.416
1.299
1.299
1.356
1.348
1.346
1.306
1.481
1.540
1.486
2.58%
1.10%
37
22.82
Buyback yield%
23.83
22.06
23.17
21.78
24.35
26.16
25.57
23.85
24.29
25.19
29.18
25.19
24.07
33
1.233
D/E ratiox
1.526
1.601
1.648
1.843
1.924
2.110
2.291
2.392
2.533
2.669
1.018
2.392
2.017
84
178.6
Enterprise value€M
140.1
155.1
172.3
195.9
194.8
190.5
206.0
244.0
262.0
284.2
199.1
7.84%
8.52%
20
80.98
LT debt€M
241.7
255.7
291.9
275.2
252.5
256.8
257.3
283.3
267.0
279.6
62.02
2.06%
1.49%
37
Revenue
€223.9M
0.11%
1.00×
Cost of revenue
€127.7M
0.25%
1.01×
Operating expenses
€29.26M
(1.25%)
0.87×
Goodwill & intangibles
16.00%