125.4
Revenue€M
231.2
239.9
242.3
245.5
252.3
257.5
260.9
273.3
282.8
289.3
140.3
2.78%
2.43%
35
11.60
Revenue growth%
16.76
17.95
15.20
16.89
16.95
17.59
17.98
19.82
22.00
23.04
9.12
19.82
17.77
83
26.17
Gross margin%
7.60
9.74
10.31
7.97
7.82
9.84
11.82
11.23
13.95
13.49
19.56
11.82
10.08
75
19.30
Operating margin%
21.23
19.83
22.29
22.96
23.65
26.33
28.13
28.68
28.66
29.07
10.75
28.66
24.99
45
23.73
Net margin%
28.79
26.44
26.63
25.48
26.10
27.61
29.36
30.97
32.45
32.98
12.48
30.97
28.20
72
19.84
P/E ratio (avg)x
29.20
29.16
27.82
30.66
30.52
28.95
32.53
29.86
29.80
29.19
21.80
29.80
29.50
60
32.76
EV/EBITx
21.50
24.63
25.26
23.58
23.02
22.70
22.40
23.07
26.41
24.99
16.55
23.07
23.33
52
9.52
FCF yield (avg)%
4.13
3.24
4.41
3.72
2.86
0.46
0.40
0.40
1.28
0.40
8.86
0.40
2.07
50
8.16
FCF margin%
4.54
3.21
6.09
8.00
7.23
6.46
8.70
7.41
9.90
8.76
19.57
8.70
7.32
26
1.376
FCF / Net incomex
1.539
1.649
1.607
1.588
1.702
1.586
1.454
1.398
1.431
1.510
0.760
1.454
1.563
93
27.91
ROIC%
19.58
21.11
21.25
21.58
20.79
17.79
15.48
13.95
14.90
14.46
12.73
14.90
18.69
60
12.79
Return on equity%
1.19
0.40
0.43
0.40
0.40
0.40
0.40
0.40
0.55
0.40
28.31
0.40
0.40
85
15.53
Return on assets%
28.89
28.98
28.29
29.63
32.21
34.42
35.49
32.56
34.70
36.58
19.25
34.70
32.38
10
2.42
EPS€
4.63
4.41
4.50
4.67
4.46
4.83
4.55
4.51
4.87
4.55
2.53
0.37%
(0.08%)
—
10.37
EPS growth%
29.78
27.88
29.50
30.47
32.80
30.94
29.63
30.56
31.86
28.99
19.96
30.56
30.12
56
10.32
Bookvalue per sh€
13.87
14.98
14.87
14.89
15.54
16.39
17.80
16.97
18.43
18.26
2.54
3.28%
4.50%
—
7.35
FCF per share€
6.64
7.20
8.17
9.26
9.78
11.40
11.70
12.08
13.40
14.74
1.89
8.54%
8.92%
—
4.18
Dividend per sh€
5.45
5.11
5.23
5.74
6.12
5.86
5.99
5.36
4.92
5.06
9.89
(3.73%)
(0.62%)
—
28.73
Div yield (avg)%
16.44
15.37
16.85
17.95
16.53
13.63
12.42
10.33
7.47
4.79
27.86
10.33
14.50
30
26.90
Payout ratio%
13.19
14.30
16.40
17.19
18.53
19.87
20.54
20.49
20.04
17.83
13.71
20.04
18.18
77
9.025
Shares (diluted)M
11.74
12.04
13.75
13.47
15.63
16.90
16.56
15.90
18.86
18.86
9.108
3.83%
6.36%
36
3.97
Buyback yield%
10.50
10.13
10.06
8.51
8.36
8.29
6.52
3.71
1.13
0.40
27.04
3.71
8.33
83
0.784
D/E ratiox
0.780
0.749
0.647
0.612
0.580
0.536
0.463
0.495
0.539
0.496
1.129
0.496
0.559
19
18.44
Enterprise value€M
64.84
72.64
74.14
77.71
79.81
81.04
80.37
80.45
90.69
107.0
229.8
6.04%
6.84%
42
49.74
LT debt€M
178.3
171.6
163.2
145.2
136.5
145.4
143.0
136.2
147.0
151.2
126.2
2.07%
(1.17%)
69
Revenue
€289.3M
2.43%
1.00×
Cost of revenue
€202.5M
2.59%
1.02×
Operating expenses
€53.52M
2.27%
0.99×
Spread over hurdle
81.16%