60.69
Revenue€M
78.13
82.35
84.48
89.70
92.67
97.26
101.2
105.9
111.1
113.8
65.79
4.18%
4.47%
46
4.90
Revenue growth%
23.11
22.50
21.40
22.12
20.11
19.68
18.63
21.25
22.72
19.92
20.10
19.92
21.33
15
3.24
Gross margin%
17.00
16.41
16.06
13.12
12.57
11.77
12.21
12.35
13.47
15.14
20.37
12.35
13.29
42
17.26
Operating margin%
28.09
30.29
29.24
31.00
30.50
31.68
31.02
30.74
27.90
30.81
14.04
30.81
30.62
94
8.62
Net margin%
9.27
7.64
10.54
11.37
12.08
12.40
13.79
13.24
12.90
14.58
18.48
13.24
12.24
75
7.322
P/E ratio (avg)x
43.48
50.89
57.26
66.09
70.80
85.67
92.40
99.16
118.5
130.4
14.99
99.16
78.23
83
6.691
EV/EBITx
16.88
16.97
16.71
15.60
16.52
15.62
15.34
13.16
13.37
12.12
26.12
13.37
15.61
71
27.69
FCF yield (avg)%
16.93
18.36
15.71
13.64
15.68
17.42
19.21
20.44
19.25
16.65
17.55
19.21
17.17
51
17.09
FCF margin%
21.14
21.21
23.12
23.74
25.71
27.66
27.93
25.97
23.39
21.43
7.39
25.97
23.57
37
0.108
FCF / Net incomex
1.472
1.516
1.562
1.673
1.728
1.562
1.687
1.571
1.448
1.469
0.829
1.562
1.562
22
28.04
ROIC%
17.16
16.97
18.61
17.74
20.06
20.17
22.94
23.76
23.64
25.04
6.40
23.64
20.12
26
7.35
Return on equity%
5.32
8.20
10.16
9.15
10.89
10.13
10.31
12.66
10.43
10.19
6.86
10.31
10.18
38
23.26
Return on assets%
16.74
13.79
16.24
15.65
15.09
14.39
15.34
14.88
15.64
14.27
24.34
14.88
15.22
93
0.28
EPS€
0.39
0.41
0.41
0.45
0.45
0.50
0.52
0.52
0.53
0.58
0.30
5.41%
5.09%
—
26.42
EPS growth%
16.81
16.40
18.96
19.31
22.03
23.98
22.44
20.68
22.70
23.73
22.28
22.70
21.36
30
0.22
Bookvalue per sh€
0.43
0.45
0.48
0.52
0.53
0.48
0.47
0.44
0.43
0.47
0.27
(2.12%)
0.70%
—
0.45
FCF per share€
0.31
0.33
0.34
0.32
0.33
0.30
0.30
0.32
0.31
0.33
0.38
0.07%
0.42%
—
0.19
Dividend per sh€
0.25
0.28
0.29
0.32
0.32
0.34
0.34
0.32
0.32
0.32
0.35
0.33%
2.61%
—
8.43
Div yield (avg)%
22.31
21.83
20.26
20.51
21.16
21.58
19.38
19.26
20.12
21.87
23.52
20.12
20.84
42
7.38
Payout ratio%
17.80
19.90
21.71
19.43
18.16
20.28
19.46
16.83
14.84
11.86
28.23
16.83
18.79
72
138.3
Shares (diluted)M
108.3
117.7
124.2
123.5
123.3
126.5
133.3
120.0
106.9
98.15
135.9
(4.46%)
(1.13%)
22
27.99
Buyback yield%
22.05
19.58
16.77
17.38
17.95
17.27
18.48
15.77
18.72
19.03
28.60
18.48
18.22
76
1.186
D/E ratiox
2.089
2.184
2.174
2.334
2.440
2.549
3.005
3.399
3.871
3.803
0.454
3.399
2.494
75
80.01
Enterprise value€M
37.10
33.12
29.74
30.11
32.59
31.66
33.16
31.85
34.25
29.64
83.98
(1.88%)
(1.37%)
70
69.39
LT debt€M
40.74
38.68
39.79
41.44
42.64
39.02
35.15
33.41
31.10
32.74
81.26
(5.14%)
(1.95%)
40
Revenue
€113.8M
4.47%
1.00×
Cost of revenue
€76.98M
4.51%
1.00×
Operating expenses
€18.64M
3.76%
0.93×
Goodwill & intangibles
16.83%
Spread over hurdle
10.68%