101.4
Revenue€M
228.1
241.4
247.2
254.5
269.2
277.3
291.3
301.8
311.9
326.5
104.2
3.93%
4.02%
94
15.13
Revenue growth%
10.47
11.03
12.13
14.90
13.61
16.11
15.61
13.30
11.45
14.41
12.89
14.41
13.45
33
16.45
Gross margin%
17.65
14.74
12.13
13.04
10.83
9.04
9.20
8.78
6.68
7.18
29.16
8.78
10.02
45
8.98
Operating margin%
18.39
19.52
21.60
23.66
21.95
19.91
17.56
19.40
21.04
23.93
6.01
19.91
20.47
47
18.05
Net margin%
27.82
30.65
27.65
24.68
26.49
28.58
28.28
29.97
31.37
29.04
29.86
29.04
28.43
59
10.29
P/E ratio (avg)x
21.64
21.94
21.94
21.59
23.28
23.08
24.98
22.04
20.65
19.31
11.64
22.04
21.94
15
32.14
EV/EBITx
28.53
31.08
29.34
28.89
26.37
29.85
30.79
34.82
38.11
35.22
31.27
34.82
30.32
72
2.95
FCF yield (avg)%
16.09
16.56
18.77
21.59
18.74
18.42
19.17
22.11
22.22
19.59
16.83
19.59
18.97
21
7.81
FCF margin%
20.12
18.39
15.92
16.49
17.61
15.89
18.61
15.99
14.02
16.61
7.89
15.99
16.55
82
1.410
FCF / Net incomex
0.979
1.032
1.053
1.096
1.038
1.101
1.047
1.166
1.372
1.309
1.538
1.166
1.074
84
16.41
ROIC%
24.84
27.50
26.50
27.84
28.92
30.12
27.82
25.99
28.33
28.57
17.83
28.33
27.83
38
10.64
Return on equity%
18.99
20.23
21.92
23.17
22.31
19.83
20.38
20.72
22.33
24.53
2.77
20.72
21.32
77
22.44
Return on assets%
24.59
27.03
26.75
26.95
26.48
24.77
25.93
24.42
23.51
25.86
14.08
24.77
25.90
40
3.08
EPS€
2.84
2.83
3.23
3.33
3.48
3.66
3.41
3.51
3.73
3.80
3.41
1.77%
3.98%
—
8.82
EPS growth%
3.93
2.49
0.40
0.40
1.09
0.76
2.44
1.80
2.81
4.85
6.68
2.44
2.12
9
3.01
Bookvalue per sh€
5.26
4.58
5.05
5.41
5.65
5.87
5.51
5.30
4.79
4.14
3.57
(6.02%)
(2.35%)
—
3.53
FCF per share€
10.74
10.69
12.92
13.27
14.68
17.23
18.21
18.09
18.49
21.00
3.64
7.42%
8.31%
—
6.45
Dividend per sh€
6.21
6.18
6.18
5.75
5.11
4.96
4.46
4.18
4.41
4.76
3.98
(1.42%)
(3.68%)
—
15.60
Div yield (avg)%
4.57
2.17
0.40
2.29
4.92
2.33
0.45
0.40
0.69
1.76
3.13
0.69
1.96
95
4.62
Payout ratio%
10.74
13.27
15.81
17.10
16.86
16.90
19.46
19.69
17.55
16.71
26.89
17.55
16.88
14
17.54
Shares (diluted)M
22.40
24.30
22.94
21.47
19.52
20.52
20.72
19.63
17.79
16.45
17.39
(3.36%)
(2.85%)
81
3.01
Buyback yield%
20.23
20.83
19.80
18.96
16.57
18.77
16.96
16.27
17.04
18.22
5.56
17.04
18.50
31
0.837
D/E ratiox
1.967
2.020
2.162
2.335
2.245
2.402
2.394
2.700
2.528
2.607
1.210
2.528
2.365
60
20.74
Enterprise value€M
206.1
188.8
174.3
177.3
171.6
158.1
163.6
150.9
139.1
148.8
41.30
(2.81%)
(4.30%)
64
241.0
LT debt€M
124.5
130.6
137.1
124.4
118.3
130.1
136.0
142.6
150.2
141.8
109.8
3.70%
0.64%
57
Revenue
€326.5M
4.02%
1.00×
Cost of revenue
€228.5M
4.02%
1.00×
Operating expenses
€46.33M
4.15%
1.01×
Goodwill & intangibles
16.14%