59.29
Revenue€M
225.9
231.5
233.3
241.1
241.8
240.2
238.1
238.8
246.5
252.3
64.65
0.85%
1.14%
91
5.30
Revenue growth%
18.86
16.99
17.81
20.05
22.57
20.92
22.96
22.03
22.92
21.19
21.75
22.03
21.05
55
10.03
Gross margin%
21.92
18.97
19.71
20.76
19.23
21.70
22.12
22.18
24.22
21.99
29.72
22.12
21.81
33
28.07
Operating margin%
1.76
1.50
0.40
2.96
4.10
1.30
0.40
0.40
1.06
0.74
11.65
0.74
1.18
25
25.14
Net margin%
15.82
15.35
15.24
18.01
15.54
13.91
13.14
14.25
13.56
12.74
2.68
13.56
14.74
7
35.06
P/E ratio (avg)x
31.30
35.31
36.86
33.56
33.68
36.59
41.00
42.83
47.85
53.26
15.24
42.83
36.72
63
7.376
EV/EBITx
31.13
32.52
32.19
34.84
36.23
33.33
30.09
30.42
31.23
28.42
22.33
30.42
31.71
90
15.55
FCF yield (avg)%
18.39
17.47
19.57
20.75
21.29
20.38
22.63
23.50
24.47
23.02
24.30
23.02
21.02
17
23.20
FCF margin%
5.52
8.07
10.69
8.59
11.47
9.00
11.85
14.10
15.43
15.54
26.81
14.10
11.08
12
1.003
FCF / Net incomex
1.116
1.136
1.255
1.354
1.307
1.310
1.461
1.412
1.505
1.668
1.382
1.461
1.332
62
13.01
ROIC%
22.63
25.59
24.92
26.87
24.91
26.08
25.01
27.91
25.30
23.98
15.40
25.30
25.16
21
11.94
Return on equity%
14.41
15.87
15.77
14.32
14.78
16.84
15.20
15.60
13.72
16.65
25.98
15.60
15.40
38
22.72
Return on assets%
29.64
29.73
27.12
25.27
22.82
21.23
20.47
23.32
22.49
24.58
13.71
22.49
23.95
94
1.53
EPS€
2.61
2.56
2.50
2.86
2.90
3.16
3.65
4.03
3.99
4.39
1.65
8.61%
5.67%
—
12.77
EPS growth%
1.38
0.40
3.33
0.64
0.40
0.40
0.40
0.74
0.40
2.97
24.67
0.40
0.52
29
1.19
Bookvalue per sh€
1.02
1.16
1.18
1.18
1.08
1.24
1.40
1.42
1.37
1.44
1.70
5.82%
4.54%
—
1.44
FCF per share€
0.98
1.01
1.15
1.23
1.26
1.44
1.59
1.54
1.72
1.91
0.68
8.73%
6.61%
—
1.58
Dividend per sh€
1.06
1.14
1.21
1.19
1.17
1.08
1.14
1.24
1.27
1.19
0.75
0.34%
0.28%
—
7.95
Div yield (avg)%
2.31
4.77
5.94
8.46
10.63
11.60
13.92
12.32
10.31
8.00
24.20
11.60
9.39
67
2.92
Payout ratio%
19.49
18.63
16.46
15.64
13.20
15.98
15.04
12.09
11.85
11.35
15.80
12.09
15.34
80
49.36
Shares (diluted)M
58.56
65.89
62.52
65.97
69.55
72.53
68.32
70.41
66.72
64.30
49.15
(1.56%)
1.27%
10
19.30
Buyback yield%
14.50
17.33
19.71
19.47
16.54
16.58
16.68
18.16
17.01
18.67
17.46
17.01
17.17
65
0.187
D/E ratiox
1.683
1.785
1.818
1.815
2.016
1.921
2.127
2.297
2.457
2.758
0.575
2.297
1.969
40
183.8
Enterprise value€M
148.1
162.3
164.1
173.4
183.1
177.9
180.3
176.9
177.3
194.7
140.2
1.25%
3.20%
47
132.3
LT debt€M
74.43
76.15
76.62
74.52
66.96
65.87
69.66
67.72
70.75
66.51
63.95
(0.14%)
(0.46%)
79
Revenue
€252.3M
1.14%
1.00×
Cost of revenue
€154.9M
1.37%
1.02×
Operating expenses
€50.98M
1.19%
1.00×
Goodwill & intangibles
16.19%
Property and equipment
15.56%
Spread over hurdle
(1.77%)