13.51
Revenue€M
277.3
272.8
274.4
276.6
279.8
275.3
280.5
283.4
278.0
282.3
14.35
0.18%
0.12%
73
15.61
Revenue growth%
17.48
16.77
16.69
18.43
19.45
18.50
19.11
21.42
19.49
16.94
21.65
19.11
18.46
48
27.18
Gross margin%
14.47
13.40
15.16
14.42
13.81
12.30
12.58
15.25
17.86
19.05
15.20
15.25
14.44
51
5.99
Operating margin%
4.75
4.36
1.80
0.40
1.61
2.76
3.24
2.63
4.61
3.27
6.48
3.24
3.00
79
19.90
Net margin%
24.51
25.72
24.41
23.86
26.71
24.79
24.31
24.21
25.86
25.14
12.90
24.79
24.65
10
37.39
P/E ratio (avg)x
17.83
18.51
16.25
14.51
12.83
12.71
11.29
10.81
11.12
12.00
34.79
11.29
12.77
71
19.33
EV/EBITx
27.98
27.71
30.08
30.50
31.32
29.25
26.66
27.36
24.71
22.57
32.25
26.66
27.84
94
28.11
FCF yield (avg)%
7.21
7.79
9.66
7.24
8.89
7.17
9.78
9.92
10.53
10.94
8.58
9.92
9.28
58
13.23
FCF margin%
22.39
20.89
20.28
18.76
19.89
19.21
17.84
17.74
19.61
17.06
13.86
17.84
19.41
10
1.064
FCF / Net incomex
0.240
0.238
0.233
0.238
0.262
0.257
0.265
0.309
0.313
0.317
1.336
0.309
0.259
49
20.93
ROIC%
12.10
12.45
14.54
14.21
11.80
12.19
9.86
10.84
11.74
10.92
8.50
10.92
11.95
16
11.72
Return on equity%
28.85
27.53
24.72
23.39
22.30
22.80
23.28
24.95
24.67
24.19
14.65
24.19
24.43
48
13.85
Return on assets%
22.87
23.79
23.21
24.12
26.42
24.08
24.88
23.67
21.03
20.62
13.53
23.67
23.73
59
0.17
EPS€
0.79
0.75
0.77
0.71
0.63
0.57
0.59
0.59
0.66
0.65
0.19
0.53%
(0.89%)
—
3.55
EPS growth%
23.59
26.32
24.46
25.20
28.16
26.03
24.34
26.25
25.69
28.65
23.95
26.03
25.86
77
0.75
Bookvalue per sh€
0.52
0.59
0.59
0.59
0.68
0.79
0.76
0.82
0.83
0.88
0.25
5.17%
5.87%
—
0.36
FCF per share€
0.42
0.40
0.37
0.38
0.37
0.33
0.32
0.33
0.34
0.35
0.68
(0.92%)
(1.87%)
—
0.18
Dividend per sh€
0.74
0.74
0.81
0.81
0.72
0.69
0.67
0.70
0.71
0.69
0.74
(0.81%)
(0.13%)
—
28.14
Div yield (avg)%
11.03
8.23
11.12
9.22
11.61
14.45
14.40
12.04
9.11
11.13
22.28
12.04
11.13
56
9.48
Payout ratio%
4.00
3.88
3.31
4.19
1.72
1.77
1.35
2.79
0.46
3.01
15.77
1.77
2.90
54
135.4
Shares (diluted)M
107.8
107.7
108.5
116.9
99.76
94.60
96.62
102.1
105.1
94.73
129.8
(1.03%)
(2.22%)
20
7.00
Buyback yield%
19.55
22.16
19.90
18.74
18.79
20.17
17.71
17.01
16.54
16.29
12.22
17.01
18.77
63
1.116
D/E ratiox
0.939
1.026
1.084
1.103
1.078
1.033
1.067
1.093
1.175
1.180
0.808
1.093
1.081
31
229.5
Enterprise value€M
117.7
122.5
122.3
106.8
115.1
120.2
125.7
111.3
103.3
111.7
116.8
(0.60%)
(1.13%)
60
276.9
LT debt€M
94.03
90.85
81.70
80.88
73.37
73.24
71.12
77.92
70.14
68.35
162.8
(1.41%)
(3.51%)
32
Revenue
€282.3M
0.12%
1.00×
Cost of revenue
€178.5M
0.20%
1.01×
Operating expenses
€56.43M
0.27%
1.01×
Goodwill & intangibles
15.31%
Spread over hurdle
24.64%