46.14
Revenue€M
397.1
413.9
425.6
444.4
466.1
488.1
504.5
525.3
543.4
570.2
47.49
4.11%
3.81%
70
16.98
Revenue growth%
1.93
0.72
2.19
1.79
3.85
2.29
0.40
0.40
0.63
0.40
24.53
0.40
1.25
87
8.30
Gross margin%
9.17
8.02
10.79
13.04
10.82
12.94
12.23
11.04
14.02
11.74
22.20
12.23
11.39
42
23.57
Operating margin%
3.25
3.16
0.40
0.54
0.40
0.40
3.38
2.01
3.81
5.59
15.04
3.38
2.59
32
9.38
Net margin%
13.44
10.58
11.08
9.62
8.47
7.94
6.19
8.84
9.69
10.44
23.83
8.84
9.65
75
30.56
P/E ratio (avg)x
44.21
41.77
47.90
46.72
48.98
51.69
52.29
54.59
53.62
55.58
31.87
53.62
50.33
49
9.618
EV/EBITx
26.78
25.96
28.30
29.25
30.68
32.55
38.48
45.43
49.63
49.70
31.65
45.43
31.62
80
25.19
FCF yield (avg)%
4.46
7.31
8.91
9.80
8.83
8.62
5.96
5.07
7.39
7.15
15.23
7.15
7.35
56
12.89
FCF margin%
26.00
24.18
25.44
27.46
28.10
30.97
28.92
30.52
32.18
32.53
6.00
30.97
28.51
55
0.374
FCF / Net incomex
1.420
1.373
1.391
1.340
1.464
1.443
1.440
1.600
1.566
1.564
0.542
1.564
1.441
68
12.18
ROIC%
31.62
30.46
28.67
29.49
32.33
30.71
31.22
28.38
29.73
27.33
14.91
29.73
30.09
31
6.49
Return on equity%
6.72
7.23
9.87
6.94
4.92
5.94
8.87
9.35
11.54
10.13
28.90
9.35
8.05
60
5.10
Return on assets%
21.64
21.12
22.73
20.29
20.24
20.73
23.42
23.08
26.04
26.26
14.45
23.42
22.18
26
1.03
EPS€
3.88
4.24
4.23
3.96
3.71
3.75
3.70
3.87
3.96
4.31
1.07
3.03%
1.52%
—
20.44
EPS growth%
29.55
28.39
26.95
28.56
25.68
26.87
26.17
25.74
25.91
23.63
12.48
25.91
26.52
16
3.72
Bookvalue per sh€
1.86
1.73
1.63
1.51
1.41
1.45
1.32
1.44
1.41
1.51
2.89
1.45%
(3.11%)
—
1.86
FCF per share€
5.00
5.03
5.45
5.34
5.91
5.82
6.14
6.45
6.78
6.70
2.01
2.54%
2.61%
—
2.21
Dividend per sh€
1.48
1.53
1.31
1.27
1.15
1.09
1.11
1.19
1.11
1.13
2.34
(0.37%)
(2.70%)
—
18.54
Div yield (avg)%
28.62
27.98
30.41
32.35
31.41
31.82
34.42
35.49
35.77
32.79
7.82
34.42
32.08
7
18.49
Payout ratio%
10.46
8.56
8.27
6.67
5.21
7.65
10.22
8.76
9.66
12.54
23.74
9.66
8.66
39
68.05
Shares (diluted)M
83.04
79.78
79.08
90.82
94.22
105.2
103.8
101.8
111.4
108.0
65.59
2.77%
4.10%
72
29.65
Buyback yield%
25.68
25.19
22.55
20.67
18.25
16.27
16.27
17.94
15.29
17.33
28.13
16.27
18.09
85
1.221
D/E ratiox
0.808
0.740
0.656
0.577
0.564
0.511
0.491
0.519
0.519
0.537
1.630
0.519
0.550
83
552.3
Enterprise value€M
115.5
114.4
99.93
85.30
80.26
83.69
74.68
71.53
69.28
66.01
520.1
(3.84%)
(5.81%)
55
306.6
LT debt€M
331.3
297.1
307.0
280.7
255.0
271.0
266.4
253.0
248.5
244.5
280.2
(0.84%)
(2.80%)
8
Revenue
€570.2M
3.81%
1.00×
Cost of revenue
€376.8M
3.68%
0.99×
Operating expenses
€105.6M
4.34%
1.05×
Goodwill & intangibles
17.40%
Spread over hurdle
(4.95%)