97.36
Revenue€M
125.4
126.7
129.0
131.2
136.1
136.9
139.1
140.7
140.2
140.2
108.2
0.60%
1.47%
29
3.58
Revenue growth%
30.01
32.30
31.53
32.00
30.30
27.41
26.48
24.79
22.10
20.25
19.34
24.79
28.71
85
7.94
Gross margin%
0.40
2.88
4.07
6.30
3.77
0.92
1.71
1.84
2.60
0.40
10.87
1.71
2.22
66
25.09
Operating margin%
20.45
18.12
15.26
15.03
16.82
17.74
19.10
16.68
18.63
21.59
9.20
18.63
17.93
89
13.94
Net margin%
23.30
25.01
25.97
26.01
26.06
24.01
26.56
28.71
29.74
32.40
28.63
28.71
26.04
18
13.22
P/E ratio (avg)x
11.36
10.29
9.898
10.39
11.02
11.10
11.15
12.47
13.04
13.78
13.90
12.47
11.13
15
32.94
EV/EBITx
39.70
41.31
48.18
54.89
60.98
61.16
64.25
68.47
76.95
91.74
16.52
68.47
61.07
46
6.42
FCF yield (avg)%
29.94
28.20
30.00
29.76
32.14
34.97
37.49
38.74
38.65
41.36
10.85
38.65
33.56
30
21.31
FCF margin%
3.77
5.88
5.57
5.05
2.35
0.40
0.40
1.61
2.70
0.40
21.40
0.40
2.53
84
1.670
FCF / Net incomex
1.158
1.363
1.426
1.602
1.726
1.817
2.044
2.458
2.931
3.213
0.638
2.458
1.771
94
14.83
ROIC%
11.02
9.08
10.23
11.45
9.48
10.11
11.27
12.72
10.62
11.72
12.12
11.27
10.82
87
14.70
Return on equity%
13.79
12.62
14.95
12.06
12.34
13.27
10.76
12.16
12.02
12.21
18.88
12.16
12.28
26
9.32
Return on assets%
21.89
22.74
21.60
19.20
21.17
20.74
22.07
21.43
23.62
21.93
24.74
21.93
21.75
40
3.37
EPS€
7.80
7.93
7.77
8.94
9.60
10.91
12.13
12.39
12.55
14.34
3.55
8.36%
7.10%
—
16.21
EPS growth%
4.26
6.33
7.17
9.74
10.22
9.87
10.14
8.69
10.97
11.93
19.08
10.14
9.81
25
4.67
Bookvalue per sh€
3.12
3.29
3.62
3.99
4.10
4.50
4.36
4.62
4.33
4.77
2.89
3.07%
3.90%
—
4.46
FCF per share€
5.10
5.22
4.94
4.39
4.42
3.87
4.13
4.08
4.25
4.48
4.11
0.28%
(0.61%)
—
0.93
Dividend per sh€
4.07
3.97
3.93
4.49
4.74
5.14
6.11
6.50
6.50
6.95
2.56
7.93%
6.83%
—
21.82
Div yield (avg)%
15.26
14.52
15.03
15.50
12.80
13.18
10.22
12.93
14.61
14.81
5.73
13.18
14.56
83
26.13
Payout ratio%
16.36
18.87
16.15
16.40
18.01
16.19
13.37
15.35
14.86
17.84
10.59
15.35
16.28
44
10.43
Shares (diluted)M
12.36
11.98
11.92
13.17
15.57
18.22
18.74
21.25
25.15
29.76
10.24
13.84%
10.19%
93
15.40
Buyback yield%
13.95
15.41
17.52
20.49
20.57
20.00
18.70
15.87
17.89
15.79
8.18
17.89
17.70
20
1.373
D/E ratiox
1.140
1.337
1.356
1.388
1.643
1.827
2.075
2.286
2.182
2.305
1.275
2.182
1.735
9
56.56
Enterprise value€M
100.6
110.0
113.8
116.2
127.4
144.8
148.9
149.9
161.3
192.3
91.76
8.58%
8.15%
95
27.50
LT debt€M
30.92
31.91
33.80
36.70
35.70
39.35
38.28
37.55
37.28
43.59
22.45
4.07%
5.15%
71
Revenue
€140.2M
1.47%
1.00×
Cost of revenue
€89.01M
1.59%
1.01×
Operating expenses
€18.92M
2.07%
1.06×