403.0
Revenue€M
237.7
253.3
267.7
290.8
310.4
335.3
356.9
389.7
416.9
438.4
436.3
7.15%
7.05%
76
15.23
Revenue growth%
17.99
16.03
15.28
17.02
14.06
14.75
14.70
15.44
13.16
12.82
5.65
14.70
15.02
70
7.68
Gross margin%
20.77
22.00
20.86
21.06
22.33
23.06
23.81
21.39
20.51
23.01
13.19
23.01
21.69
61
27.30
Operating margin%
26.02
26.80
26.50
25.84
27.10
25.51
25.15
23.02
25.14
22.34
16.09
25.14
25.67
32
28.36
Net margin%
18.77
19.76
21.97
21.02
18.77
21.35
21.39
19.09
17.63
20.38
11.24
20.38
20.07
75
11.92
P/E ratio (avg)x
11.46
12.65
13.04
11.60
10.68
10.58
11.18
10.64
10.44
9.977
27.11
10.58
10.93
13
34.23
EV/EBITx
22.86
22.39
23.11
22.33
22.84
21.67
23.47
24.63
22.58
22.13
31.41
22.58
22.71
38
11.84
FCF yield (avg)%
29.91
30.29
30.76
33.04
30.96
31.58
30.24
27.77
30.65
28.57
12.28
30.24
30.47
78
9.48
FCF margin%
25.82
24.78
23.98
23.63
20.73
23.54
23.32
24.95
27.59
24.94
19.81
24.94
24.38
67
1.104
FCF / Net incomex
1.089
1.028
1.060
0.979
0.875
0.880
0.910
0.940
0.881
0.923
1.551
0.910
0.931
9
18.21
ROIC%
31.45
34.27
36.22
34.80
35.03
32.15
33.06
34.92
32.89
35.18
10.37
33.06
34.53
56
7.32
Return on equity%
16.01
16.87
15.42
17.76
16.72
15.86
18.78
18.25
21.01
19.89
12.53
18.78
17.31
73
26.61
Return on assets%
9.79
8.45
9.39
10.62
8.11
8.09
5.29
5.96
7.59
6.15
26.27
6.15
8.10
91
5.22
EPS€
1.99
1.95
1.76
1.82
1.59
1.52
1.62
1.45
1.29
1.32
5.78
(3.64%)
(3.08%)
—
9.14
EPS growth%
10.40
8.21
5.35
6.78
7.15
5.83
7.10
9.55
7.13
8.82
6.31
7.13
7.14
72
7.47
Bookvalue per sh€
4.57
4.54
4.59
5.20
5.16
5.02
5.70
6.05
7.04
7.23
2.49
6.98%
5.28%
—
7.43
FCF per share€
5.80
6.70
7.61
7.88
8.79
10.28
9.79
10.54
10.55
11.62
3.00
5.73%
8.59%
—
2.39
Dividend per sh€
2.17
2.27
2.56
2.41
2.41
2.60
2.73
2.70
2.54
2.39
1.14
(0.17%)
0.48%
—
19.81
Div yield (avg)%
18.33
18.49
21.42
21.86
19.94
20.80
19.63
19.09
19.46
19.90
10.00
19.63
19.76
45
3.29
Payout ratio%
18.51
20.22
20.30
20.22
19.03
18.58
20.80
21.53
23.76
23.48
21.53
21.53
20.26
45
49.32
Shares (diluted)M
98.15
117.6
141.8
140.9
143.4
142.4
166.2
188.7
216.5
232.4
48.69
10.14%
10.11%
89
23.67
Buyback yield%
23.65
22.42
19.68
18.16
20.61
20.12
19.45
18.59
19.90
17.89
8.93
19.45
19.79
90
1.664
D/E ratiox
0.893
0.985
1.042
1.062
1.132
1.196
1.298
1.290
1.460
1.517
1.086
1.298
1.164
63
267.2
Enterprise value€M
305.2
267.6
270.3
274.3
266.2
256.2
259.0
283.7
287.7
263.8
352.3
(0.19%)
(2.62%)
50
300.6
LT debt€M
131.2
146.3
169.9
168.3
184.7
199.5
202.3
203.6
220.1
244.2
367.5
5.74%
6.25%
28
Revenue
€438.4M
7.05%
1.00×
Cost of revenue
€232.2M
6.47%
0.95×
Operating expenses
€79.02M
8.04%
1.10×
Goodwill & intangibles
16.64%