53.20
Revenue€M
154.0
164.1
177.8
192.1
204.2
217.6
235.8
260.1
275.9
291.6
56.57
7.38%
7.61%
31
19.63
Revenue growth%
4.96
3.92
2.58
2.54
5.34
2.36
1.68
0.40
0.69
1.26
9.73
1.26
2.45
93
28.06
Gross margin%
3.25
0.87
2.13
0.53
2.11
4.41
4.91
2.96
4.32
4.08
8.50
4.32
3.11
13
6.18
Operating margin%
9.10
6.12
6.93
9.85
9.59
11.95
12.05
10.02
9.77
11.60
24.07
11.60
9.81
9
11.06
Net margin%
29.97
30.33
28.69
26.55
26.50
26.24
27.10
24.98
22.66
22.11
10.76
24.98
26.52
62
28.05
P/E ratio (avg)x
11.60
12.99
13.34
12.45
12.10
12.17
13.77
13.57
14.80
14.89
14.66
13.77
13.16
85
20.51
EV/EBITx
25.39
27.27
24.75
24.01
20.50
20.70
21.47
22.32
23.21
22.08
13.77
22.08
22.76
59
27.12
FCF yield (avg)%
6.17
6.41
3.86
4.96
6.99
4.40
5.30
3.76
3.16
1.70
6.16
3.76
4.68
23
28.67
FCF margin%
19.46
19.66
22.23
25.14
24.55
25.74
27.91
28.97
30.22
33.14
5.14
28.97
25.44
15
1.074
FCF / Net incomex
0.420
0.412
0.407
0.451
0.456
0.524
0.484
0.547
0.524
0.491
1.664
0.524
0.470
77
5.21
ROIC%
21.73
19.32
17.01
14.07
11.48
13.09
15.61
13.57
12.50
9.53
6.00
13.09
13.82
80
22.87
Return on equity%
0.40
0.40
0.95
1.43
4.11
4.11
5.99
6.04
4.51
6.83
21.52
5.99
4.11
33
20.18
Return on assets%
17.91
18.55
16.64
13.91
16.05
16.21
16.14
17.06
15.50
14.79
4.80
16.14
16.17
55
3.56
EPS€
2.06
2.27
2.55
2.76
2.82
2.85
3.38
3.75
4.36
5.20
3.73
13.02%
11.76%
—
21.91
EPS growth%
24.74
27.39
26.26
28.47
28.25
27.70
29.62
31.24
30.40
29.07
27.00
29.62
28.36
23
2.42
Bookvalue per sh€
1.68
1.68
1.75
1.83
2.17
2.45
2.72
3.05
3.71
3.86
3.16
12.25%
9.02%
—
2.16
FCF per share€
5.07
5.04
5.13
4.86
5.36
5.60
6.38
6.51
6.43
6.18
2.16
2.88%
2.85%
—
3.26
Dividend per sh€
3.50
3.92
4.52
5.27
5.69
6.74
8.16
9.76
10.36
10.36
3.63
12.71%
12.01%
—
13.12
Div yield (avg)%
21.28
23.88
25.51
28.13
30.20
28.33
28.89
27.85
28.62
27.82
22.96
28.33
27.99
86
14.36
Payout ratio%
1.77
0.58
0.40
1.86
1.98
0.40
0.57
0.40
0.49
0.40
13.66
0.40
0.53
31
28.75
Shares (diluted)M
36.53
34.37
30.36
29.43
29.28
30.99
33.90
34.58
32.57
31.99
28.17
1.79%
(0.52%)
40
28.88
Buyback yield%
28.30
25.61
27.32
29.03
30.08
28.04
30.02
28.46
30.29
32.98
24.83
30.02
28.74
14
1.157
D/E ratiox
0.318
0.290
0.309
0.346
0.341
0.313
0.342
0.322
0.331
0.360
0.469
0.331
0.327
22
92.83
Enterprise value€M
215.7
248.5
263.3
252.2
286.2
341.4
352.7
359.6
347.1
414.6
40.92
7.69%
7.86%
29
91.04
LT debt€M
16.52
18.21
16.73
17.11
18.32
17.45
16.28
18.54
17.34
15.82
78.92
(2.89%)
(0.71%)
49
Revenue
€291.6M
7.61%
1.00×
Cost of revenue
€173.5M
7.29%
0.97×
Operating expenses
€59.58M
7.95%
1.03×
Goodwill & intangibles
17.49%