80.21
Revenue€M
105.6
107.0
108.5
108.4
111.3
112.7
112.1
112.2
111.1
110.7
86.56
(0.10%)
0.80%
92
3.73
Revenue growth%
10.20
13.02
10.79
9.92
7.76
8.79
10.84
8.33
11.33
10.29
10.82
10.29
10.24
55
24.18
Gross margin%
19.74
18.57
16.37
18.72
16.14
17.42
19.89
21.62
21.30
22.17
5.48
21.30
19.23
15
7.91
Operating margin%
25.91
23.33
23.96
25.25
25.90
28.14
27.42
26.66
28.68
29.74
6.67
28.14
26.28
23
29.36
Net margin%
23.48
23.61
20.78
20.28
22.88
20.41
22.16
22.73
23.22
22.79
9.07
22.73
22.76
90
24.84
P/E ratio (avg)x
50.98
50.02
55.36
55.80
56.05
58.57
65.30
64.45
66.33
71.21
10.42
65.30
57.31
67
15.31
EV/EBITx
8.962
9.379
10.70
11.61
11.32
13.11
13.24
14.69
14.03
13.61
26.49
13.61
12.36
70
10.58
FCF yield (avg)%
29.19
28.04
26.33
24.40
22.28
22.84
22.85
21.78
22.10
24.10
21.94
22.84
23.48
50
24.15
FCF margin%
19.33
19.07
19.23
19.53
17.72
18.09
15.44
13.06
11.65
10.79
7.97
13.06
17.90
52
1.759
FCF / Net incomex
0.831
0.849
0.928
1.047
0.947
0.897
0.861
0.907
0.999
1.005
0.313
0.907
0.918
30
14.46
ROIC%
11.82
11.07
13.24
12.97
13.29
13.35
12.12
9.46
11.34
13.40
22.16
12.12
12.54
20
25.53
Return on equity%
14.53
14.00
12.24
12.19
11.68
9.37
6.68
4.80
3.33
3.75
4.77
4.80
10.53
35
29.13
Return on assets%
18.65
20.31
17.86
18.39
16.06
17.59
15.85
15.56
18.15
20.92
4.01
17.59
18.01
86
2.51
EPS€
1.89
1.72
1.60
1.65
1.58
1.75
1.98
1.89
1.79
1.61
2.66
0.41%
(1.81%)
—
23.01
EPS growth%
0.40
0.40
0.40
1.85
2.40
4.50
3.66
3.64
3.48
5.59
12.47
3.66
2.94
71
3.22
Bookvalue per sh€
3.97
3.67
3.54
3.88
4.37
4.20
4.59
4.88
5.20
5.80
0.46
5.84%
4.49%
—
0.70
FCF per share€
4.75
4.48
5.15
5.99
7.07
7.44
7.36
8.45
9.44
10.99
3.24
9.23%
9.61%
—
1.92
Dividend per sh€
1.23
1.42
1.36
1.55
1.44
1.61
1.81
2.07
2.31
2.29
0.92
9.73%
6.19%
—
20.84
Div yield (avg)%
0.40
2.75
2.67
2.00
2.85
0.94
0.40
0.43
0.40
2.82
19.64
0.43
1.47
87
11.54
Payout ratio%
5.91
3.54
4.41
5.28
6.89
9.52
11.42
9.67
9.54
12.52
10.49
9.67
8.21
59
16.87
Shares (diluted)M
15.21
14.06
14.33
15.06
13.63
13.43
13.14
12.19
11.99
13.18
16.96
(0.67%)
(0.93%)
90
5.04
Buyback yield%
31.24
30.92
30.75
31.02
31.38
28.92
29.00
27.19
24.97
26.28
29.55
27.19
29.88
84
0.667
D/E ratiox
1.460
1.365
1.438
1.632
1.487
1.454
1.331
1.436
1.297
1.371
0.449
1.371
1.437
19
6.872
Enterprise value€M
100.4
99.67
118.6
129.3
151.0
162.2
166.2
173.6
197.9
236.8
43.39
9.41%
9.68%
93
27.14
LT debt€M
39.07
34.16
30.37
26.51
26.47
23.58
21.70
21.66
22.99
21.17
72.66
(4.37%)
(5.72%)
82
Revenue
€110.7M
0.80%
1.00×
Cost of revenue
€69.25M
0.75%
1.00×
Operating expenses
€21.47M
1.61%
1.08×
Property and equipment
16.42%
Cash and investments
14.73%
Spread over hurdle
20.59%