9.516
Revenue€M
92.43
92.73
92.80
93.78
94.42
95.44
98.81
99.42
99.98
103.9
10.52
1.94%
1.46%
52
8.86
Revenue growth%
19.42
21.15
20.98
18.07
15.51
15.91
17.10
17.95
20.14
20.03
19.24
17.95
18.75
79
24.10
Gross margin%
23.15
20.88
19.40
19.52
20.33
21.71
20.05
21.72
22.84
20.29
13.54
21.71
20.61
78
20.64
Operating margin%
2.85
0.40
0.40
0.40
0.40
0.40
1.89
0.40
0.40
0.40
9.02
0.40
0.40
26
3.64
Net margin%
11.97
11.75
10.96
10.49
11.50
12.95
14.83
16.60
17.95
15.01
8.10
15.01
12.46
45
33.77
P/E ratio (avg)x
17.35
16.15
16.46
15.20
16.87
17.57
18.13
20.38
20.69
23.96
23.32
20.38
17.46
39
26.39
EV/EBITx
15.70
16.27
18.60
17.55
20.23
23.18
27.03
25.96
30.28
30.92
18.45
27.03
21.70
14
11.95
FCF yield (avg)%
33.50
32.57
31.18
30.36
31.01
30.10
29.50
27.84
26.92
27.78
26.99
27.84
30.23
93
25.58
FCF margin%
9.49
7.33
5.51
3.48
4.50
1.67
0.40
0.40
1.73
3.83
22.26
1.67
3.66
19
1.424
FCF / Net incomex
0.883
0.924
0.939
0.960
1.007
1.158
1.165
1.164
1.148
1.250
1.351
1.164
1.078
74
18.66
ROIC%
20.76
18.86
18.08
16.72
13.97
14.84
17.64
20.03
20.06
18.91
20.21
18.91
18.47
75
28.77
Return on equity%
16.60
15.78
16.74
18.29
20.86
21.93
20.71
23.33
25.06
23.54
28.68
23.33
20.78
27
8.11
Return on assets%
6.65
5.58
2.92
4.67
6.58
8.60
8.60
9.00
9.57
12.37
26.25
9.00
7.62
92
0.78
EPS€
1.06
1.04
1.19
1.24
1.24
1.26
1.18
1.20
1.36
1.42
0.85
2.84%
2.93%
—
23.79
EPS growth%
20.62
19.55
21.05
20.72
19.01
20.00
22.99
22.26
20.63
23.04
5.25
22.26
20.68
27
0.98
Bookvalue per sh€
0.53
0.51
0.60
0.66
0.69
0.66
0.69
0.74
0.77
0.81
1.30
3.41%
3.82%
—
0.66
FCF per share€
0.47
0.44
0.48
0.44
0.38
0.34
0.30
0.32
0.29
0.26
0.20
(7.41%)
(6.41%)
—
1.34
Dividend per sh€
1.04
1.14
1.18
1.18
1.38
1.46
1.68
1.60
1.71
1.73
0.42
4.65%
5.48%
—
9.18
Div yield (avg)%
22.58
22.32
23.51
25.43
26.24
28.80
29.93
29.11
29.95
28.86
8.25
29.11
27.52
16
22.59
Payout ratio%
0.40
0.40
3.14
5.76
4.82
4.52
3.70
5.82
7.25
4.63
16.03
4.63
4.57
44
56.57
Shares (diluted)M
77.35
75.08
77.23
92.02
91.95
110.2
131.8
149.3
152.0
178.5
55.18
14.18%
9.71%
20
27.41
Buyback yield%
31.79
30.10
27.66
27.99
28.42
29.92
29.09
27.74
30.51
27.96
18.60
29.09
28.75
43
0.633
D/E ratiox
2.385
2.530
2.764
2.911
3.424
3.459
3.781
3.820
3.862
4.057
0.230
3.820
3.441
87
37.08
Enterprise value€M
66.36
61.60
66.28
66.71
57.20
53.19
51.10
55.46
60.25
65.04
21.24
2.60%
0.42%
34
27.45
LT debt€M
104.8
106.3
111.4
118.2
124.9
120.1
116.9
106.1
90.23
83.96
43.83
(7.63%)
(1.52%)
16
Revenue
€103.9M
1.46%
1.00×
Cost of revenue
€72.22M
1.38%
0.99×
Operating expenses
€17.30M
1.54%
1.01×
Goodwill & intangibles
20.86%
Spread over hurdle
(6.20%)