120.5
Revenue€M
226.4
249.3
273.0
296.9
321.1
350.8
384.6
422.0
469.8
519.6
134.7
10.10%
9.38%
69
16.10
Revenue growth%
16.37
13.86
13.76
11.12
12.61
15.43
13.88
12.98
13.79
16.75
12.53
13.88
13.82
50
26.78
Gross margin%
15.23
13.81
16.76
15.48
14.01
15.17
16.78
14.15
11.39
13.47
26.60
14.15
14.66
39
28.59
Operating margin%
14.15
16.24
18.83
18.89
17.89
16.45
14.46
11.49
11.26
14.00
3.89
14.00
15.35
62
8.04
Net margin%
5.55
7.44
6.38
8.39
6.21
4.01
2.95
0.51
2.45
4.04
7.33
2.95
4.79
55
9.279
P/E ratio (avg)x
30.66
32.16
32.11
37.71
43.92
49.89
51.98
51.93
50.65
60.69
11.59
51.93
46.90
91
18.31
EV/EBITx
17.03
16.49
17.57
17.79
17.73
18.89
19.48
19.53
21.33
22.47
17.88
19.53
18.34
69
19.05
FCF yield (avg)%
26.57
28.16
28.02
30.86
32.45
34.86
33.52
30.85
29.68
26.80
14.53
30.85
30.27
91
4.76
FCF margin%
4.62
3.39
6.17
6.98
9.98
7.68
8.44
7.47
6.14
4.31
22.51
7.47
6.58
75
1.121
FCF / Net incomex
0.705
0.776
0.797
0.869
0.996
1.116
1.049
1.071
1.062
1.151
1.431
1.071
1.022
5
6.16
ROIC%
26.62
26.59
26.70
26.33
24.06
21.65
23.42
24.06
22.44
22.31
23.95
22.44
24.06
70
7.07
Return on equity%
9.20
11.56
9.40
8.46
11.40
10.79
13.39
10.44
8.38
8.61
19.43
10.44
9.92
53
17.23
Return on assets%
9.47
8.72
9.29
7.97
10.06
9.28
8.07
9.31
7.85
10.35
11.05
9.28
9.28
73
0.50
EPS€
0.44
0.40
0.39
0.34
0.36
0.33
0.29
0.29
0.29
0.29
0.54
(4.44%)
(5.37%)
—
13.47
EPS growth%
14.83
17.70
16.96
19.67
21.33
22.07
20.46
18.65
17.28
20.23
17.33
20.23
19.16
90
0.60
Bookvalue per sh€
0.40
0.43
0.45
0.47
0.47
0.49
0.47
0.41
0.44
0.44
0.17
(1.29%)
(0.12%)
—
0.80
FCF per share€
0.60
0.59
0.65
0.72
0.69
0.72
0.78
0.91
1.06
1.24
0.13
12.55%
9.16%
—
0.19
Dividend per sh€
0.73
0.80
0.79
0.74
0.80
0.70
0.70
0.64
0.59
0.59
0.31
(5.97%)
(1.32%)
—
4.81
Div yield (avg)%
22.78
21.37
23.92
23.55
25.22
24.59
27.57
27.75
29.34
30.69
5.86
27.75
24.91
60
8.23
Payout ratio%
6.51
5.82
5.65
3.50
2.14
0.40
2.59
2.59
4.12
3.52
27.83
2.59
3.51
56
0.649
Shares (diluted)B
1.146
1.171
1.193
1.382
1.615
1.835
2.175
2.482
2.806
3.316
0.671
15.48%
12.40%
68
29.58
Buyback yield%
24.22
21.93
24.66
22.93
21.30
21.27
20.10
23.01
25.84
27.92
25.38
23.01
22.97
19
0.414
D/E ratiox
0.615
0.632
0.622
0.625
0.672
0.657
0.706
0.697
0.820
0.806
0.827
0.706
0.665
26
359.7
Enterprise value€M
367.6
386.0
353.6
390.6
387.0
363.7
389.3
431.9
466.8
459.3
444.1
3.48%
3.26%
63
375.4
LT debt€M
188.5
199.0
228.6
215.1
229.3
215.8
215.3
243.5
266.7
288.6
401.2
4.71%
4.67%
35
Revenue
€519.6M
9.38%
1.00×
Cost of revenue
€363.7M
9.38%
1.00×
Operating expenses
€84.29M
9.74%
1.03×