205.0
Revenue€M
148.4
161.2
171.4
183.1
200.1
219.8
239.6
259.2
277.2
302.2
220.9
8.59%
8.41%
22
6.17
Revenue growth%
19.08
19.41
16.67
17.90
16.65
14.00
11.86
9.00
7.21
5.19
3.88
9.00
15.32
92
14.25
Gross margin%
27.89
27.60
30.50
31.37
29.22
27.08
28.97
26.92
25.87
27.13
26.23
27.08
27.75
50
18.98
Operating margin%
6.20
6.20
5.17
6.88
8.09
8.67
7.93
10.28
12.66
9.80
5.78
9.80
8.01
75
22.77
Net margin%
33.16
31.67
31.15
33.56
35.62
38.29
40.94
41.46
43.17
46.04
3.18
41.46
36.96
33
13.20
P/E ratio (avg)x
54.05
63.24
68.48
69.36
76.12
81.76
87.38
91.89
108.7
118.2
30.98
91.89
78.94
14
22.24
EV/EBITx
38.75
36.78
32.71
36.76
41.18
45.49
44.42
47.93
43.43
47.99
16.22
45.49
42.30
22
16.00
FCF yield (avg)%
24.07
23.57
23.78
26.36
27.85
25.73
23.22
22.63
23.18
26.05
21.95
23.22
23.92
35
29.09
FCF margin%
5.86
7.78
9.85
7.64
5.08
4.52
7.29
6.96
5.59
6.80
24.72
6.80
6.88
69
0.674
FCF / Net incomex
0.881
0.956
0.906
0.817
0.832
0.925
1.027
1.113
1.067
1.063
1.762
1.063
0.941
46
11.07
ROIC%
11.63
13.17
11.93
10.09
8.24
7.32
4.42
1.65
1.99
4.27
13.35
4.27
7.78
38
7.34
Return on equity%
10.52
11.90
11.06
10.10
10.65
8.50
6.53
9.50
8.90
11.69
20.24
8.90
10.31
26
5.11
Return on assets%
2.20
1.89
1.14
3.77
2.58
4.21
1.56
0.63
0.40
3.11
14.27
1.56
2.04
54
4.01
EPS€
3.50
3.60
3.46
3.49
3.28
3.44
3.27
3.67
3.78
3.98
4.31
3.95%
1.91%
—
29.21
EPS growth%
0.67
2.81
0.59
3.23
2.18
1.15
2.08
0.82
2.14
4.15
19.17
2.08
2.11
9
2.27
Bookvalue per sh€
1.90
2.10
2.27
2.39
2.64
3.00
3.07
3.51
3.35
3.75
3.16
7.22%
6.65%
—
2.32
FCF per share€
6.33
5.90
6.52
6.82
6.66
6.47
7.22
7.51
7.17
7.53
1.76
2.50%
2.38%
—
1.72
Dividend per sh€
1.02
0.93
1.01
0.88
0.76
0.71
0.70
0.64
0.67
0.60
0.95
(4.58%)
(4.76%)
—
23.92
Div yield (avg)%
19.66
21.23
22.59
21.92
22.28
20.78
22.52
24.67
21.90
21.48
9.68
21.90
21.91
58
16.49
Payout ratio%
12.19
14.31
16.50
13.54
11.54
10.64
10.25
12.99
11.44
14.29
25.39
11.44
12.59
86
58.88
Shares (diluted)M
53.63
49.67
46.83
49.68
51.21
53.12
56.53
60.45
67.54
66.91
58.72
5.49%
2.19%
86
4.61
Buyback yield%
16.62
19.29
16.32
19.18
20.06
21.80
19.03
16.94
18.31
20.13
17.68
19.03
19.10
11
0.368
D/E ratiox
0.677
0.621
0.674
0.698
0.691
0.630
0.634
0.570
0.604
0.546
0.418
0.604
0.632
41
236.6
Enterprise value€M
111.0
122.2
112.6
110.7
125.5
138.6
142.5
150.2
154.6
150.6
107.9
3.72%
3.45%
90
185.4
LT debt€M
233.6
209.9
196.9
205.4
193.6
172.9
163.0
159.6
158.4
156.0
93.11
(4.23%)
(3.99%)
43
Revenue
€302.2M
8.41%
1.00×
Cost of revenue
€176.5M
8.35%
0.99×
Operating expenses
€50.20M
8.78%
1.03×