77.22
Revenue€M
443.5
456.5
465.0
484.0
486.6
494.2
509.4
524.2
534.8
543.2
79.50
2.23%
2.06%
93
24.60
Revenue growth%
13.27
12.56
12.35
9.46
7.73
5.02
2.08
2.70
0.99
1.46
22.04
2.08
6.38
23
6.96
Gross margin%
14.53
13.92
15.26
14.46
13.88
11.55
8.84
8.48
8.18
7.09
21.29
8.48
12.72
14
8.34
Operating margin%
16.39
18.88
16.29
14.84
16.03
13.63
16.58
17.16
16.87
19.78
3.80
16.87
16.48
77
9.04
Net margin%
4.64
2.36
1.85
0.40
0.95
3.19
0.40
2.38
0.53
1.19
15.26
1.19
1.52
25
35.19
P/E ratio (avg)x
33.92
32.27
32.62
31.95
31.22
30.61
33.18
37.05
43.21
47.86
27.32
37.05
32.90
19
32.45
EV/EBITx
43.31
44.07
42.23
43.09
45.96
51.61
47.41
49.14
53.44
56.56
6.792
51.61
46.69
90
15.68
FCF yield (avg)%
20.44
21.00
21.52
19.04
17.17
17.80
16.69
14.16
12.11
10.46
15.80
14.16
17.48
59
4.33
FCF margin%
4.42
7.12
6.70
6.08
4.92
6.97
4.87
5.87
8.33
6.24
26.00
6.24
6.16
43
0.165
FCF / Net incomex
1.313
1.513
1.740
1.744
1.756
1.918
2.163
2.327
2.740
3.127
0.828
2.327
1.837
63
3.49
ROIC%
22.88
19.97
20.90
23.12
23.89
22.10
22.36
22.94
25.18
22.80
20.85
22.80
22.84
23
2.53
Return on equity%
35.00
34.23
31.83
33.30
32.49
31.89
29.98
32.47
29.89
32.82
23.50
31.89
32.48
33
17.79
Return on assets%
28.23
26.29
23.43
25.20
28.16
29.54
31.81
32.19
34.27
36.80
29.40
32.19
28.89
58
0.54
EPS€
0.15
0.15
0.14
0.12
0.12
0.11
0.11
0.10
0.10
0.09
0.57
(6.13%)
(6.71%)
—
16.24
EPS growth%
9.96
9.03
11.79
12.45
10.64
10.25
12.11
11.24
13.43
15.39
22.78
12.11
11.51
39
0.37
Bookvalue per sh€
0.54
0.57
0.54
0.50
0.50
0.48
0.48
0.51
0.49
0.51
0.33
0.30%
0.15%
—
0.47
FCF per share€
0.49
0.48
0.48
0.43
0.40
0.38
0.39
0.38
0.34
0.30
0.21
(5.15%)
(5.79%)
—
0.29
Dividend per sh€
0.40
0.36
0.34
0.31
0.31
0.30
0.33
0.34
0.30
0.33
0.10
1.32%
(2.42%)
—
5.13
Div yield (avg)%
7.63
5.51
5.35
5.88
5.66
5.97
4.37
7.32
7.15
7.55
3.61
7.15
5.93
16
22.74
Payout ratio%
26.43
29.38
26.82
24.00
22.51
21.83
22.24
23.31
25.26
22.41
8.82
22.41
23.66
5
319.2
Shares (diluted)M
400.1
413.7
456.5
465.6
525.7
548.9
578.5
579.8
561.9
631.0
310.9
3.72%
4.47%
43
23.11
Buyback yield%
9.72
12.54
11.10
10.91
9.02
10.29
11.78
9.90
8.74
8.00
24.20
9.90
10.10
84
1.397
D/E ratiox
1.755
1.681
1.573
1.495
1.521
1.554
1.634
1.713
1.881
1.758
0.796
1.713
1.657
26
57.81
Enterprise value€M
574.5
566.2
622.2
650.1
741.0
762.4
823.3
787.2
905.6
981.1
242.4
5.77%
5.70%
92
173.8
LT debt€M
285.3
250.5
264.3
261.1
240.1
250.5
253.4
245.4
268.3
286.9
453.3
3.62%
(1.12%)
94
Revenue
€543.2M
2.06%
1.00×
Cost of revenue
€291.0M
2.34%
1.03×
Operating expenses
€130.0M
1.53%
0.95×
Goodwill & intangibles
16.64%