29.07
Revenue€M
124.1
125.4
127.8
126.7
125.6
128.1
127.8
128.2
131.6
132.9
31.17
1.13%
0.77%
69
4.49
Revenue growth%
13.80
12.28
12.77
12.48
14.24
11.64
14.05
14.56
14.82
14.97
4.90
14.56
13.93
60
13.87
Gross margin%
26.44
25.90
24.84
26.20
23.36
21.80
21.59
22.14
21.70
23.50
21.34
21.80
23.43
15
5.15
Operating margin%
29.98
31.88
34.29
32.27
32.97
33.68
36.02
38.67
39.89
37.10
13.02
37.10
33.99
89
27.18
Net margin%
4.45
4.34
5.67
3.93
4.86
5.22
4.40
6.48
6.35
5.32
29.20
5.32
5.04
21
21.09
P/E ratio (avg)x
25.47
23.15
21.15
20.37
18.35
17.76
15.05
12.88
12.48
11.95
33.53
12.88
18.05
37
28.55
EV/EBITx
29.47
34.22
36.36
34.58
33.43
36.95
38.91
37.13
35.67
37.83
34.04
37.13
36.01
21
19.24
FCF yield (avg)%
10.09
13.03
15.15
14.47
14.27
13.77
14.85
16.77
17.03
16.16
24.07
16.16
14.66
43
8.12
FCF margin%
23.29
25.48
23.78
24.75
22.87
25.10
26.54
27.91
26.12
28.99
5.83
26.54
25.29
26
1.407
FCF / Net incomex
1.614
1.799
2.002
1.975
2.132
2.113
2.331
2.554
2.825
2.856
0.541
2.554
2.123
80
28.46
ROIC%
14.75
15.01
17.14
20.11
19.13
20.92
19.89
17.13
14.33
16.05
24.27
17.13
17.14
71
29.40
Return on equity%
20.12
20.96
20.06
20.66
20.95
21.70
21.35
23.02
21.46
19.68
6.56
21.46
20.95
84
22.89
Return on assets%
26.24
28.15
31.06
28.66
30.00
28.11
30.13
30.03
27.46
28.57
27.90
28.57
28.62
82
7.95
EPS€
8.17
8.33
8.62
8.21
7.43
7.28
7.63
7.41
6.68
6.31
8.32
(3.20%)
(2.45%)
—
26.04
EPS growth%
23.93
23.58
26.50
27.50
26.61
27.78
28.13
28.27
30.96
28.38
4.73
28.27
27.64
57
3.26
Bookvalue per sh€
9.48
9.03
9.82
9.92
9.13
9.22
9.05
8.94
9.89
11.30
7.99
4.37%
2.14%
—
2.92
FCF per share€
3.49
3.29
3.63
3.97
4.09
3.64
3.69
4.11
4.49
4.17
7.61
0.38%
2.50%
—
3.57
Dividend per sh€
9.78
8.89
9.07
9.71
10.41
10.62
11.64
11.85
12.54
13.03
1.73
4.60%
1.87%
—
14.66
Div yield (avg)%
2.93
2.38
2.04
2.07
0.63
3.29
6.06
8.52
6.33
4.56
19.79
6.06
3.11
73
28.32
Payout ratio%
22.34
20.91
21.41
20.43
17.87
18.30
16.47
14.50
15.18
17.53
15.96
16.47
18.09
94
6.384
Shares (diluted)M
10.85
13.14
15.58
15.99
16.38
17.02
19.25
22.83
26.60
27.23
6.174
10.70%
11.53%
66
15.30
Buyback yield%
18.03
17.91
19.08
16.34
18.81
17.56
19.81
19.47
20.77
18.58
20.23
19.47
18.70
35
0.138
D/E ratiox
1.578
1.501
1.532
1.469
1.412
1.345
1.398
1.378
1.283
1.265
1.108
1.345
1.405
79
94.98
Enterprise value€M
77.97
81.36
85.34
77.33
65.88
68.68
71.29
63.93
65.52
60.09
25.34
(1.82%)
(2.12%)
80
47.28
LT debt€M
86.21
94.34
97.39
104.9
117.3
123.9
113.6
123.6
126.3
115.6
94.07
(0.30%)
2.94%
52
Revenue
€132.9M
0.77%
1.00×
Cost of revenue
€71.42M
0.31%
0.96×
Operating expenses
€15.53M
1.82%
1.11×
Cash and investments
17.27%
Goodwill & intangibles
16.83%