48.00
Revenue€M
123.4
127.0
125.5
126.6
126.6
129.1
130.9
132.3
131.0
128.8
50.92
0.34%
0.68%
25
9.47
Revenue growth%
10.23
8.63
8.30
5.56
4.48
6.93
5.73
5.77
5.46
7.84
4.32
5.77
6.35
44
22.37
Gross margin%
18.90
21.47
23.87
22.48
21.10
22.59
25.37
27.56
25.50
26.31
12.59
25.50
23.23
55
21.97
Operating margin%
20.13
21.06
21.38
23.73
23.54
26.34
29.30
30.61
30.27
28.32
14.17
29.30
25.04
37
26.47
Net margin%
23.96
25.42
25.28
23.69
20.74
19.83
18.37
19.19
20.23
19.62
20.40
19.62
20.49
33
15.86
P/E ratio (avg)x
57.66
56.28
60.13
61.59
65.68
73.17
83.58
92.13
94.12
106.8
36.70
92.13
69.43
32
10.11
EV/EBITx
5.956
5.526
5.007
4.659
4.935
4.344
4.575
4.402
4.666
4.658
9.105
4.575
4.663
63
29.71
FCF yield (avg)%
16.09
13.23
14.15
14.82
16.08
16.88
17.85
17.56
17.43
18.73
20.45
17.56
16.48
7
22.97
FCF margin%
19.13
22.03
21.54
21.15
23.21
23.67
22.43
20.66
18.66
16.06
3.08
20.66
21.34
93
1.637
FCF / Net incomex
0.733
0.835
0.881
0.820
0.808
0.775
0.734
0.819
0.878
0.938
1.390
0.819
0.820
42
22.26
ROIC%
30.57
29.41
29.48
26.73
28.40
29.71
29.76
32.58
32.62
32.28
14.95
32.28
29.73
36
11.51
Return on equity%
10.57
12.34
11.51
9.52
12.11
12.42
12.14
9.90
10.02
11.91
13.94
11.91
11.71
12
5.74
Return on assets%
18.92
16.43
18.38
16.33
15.14
14.77
16.20
13.88
12.91
13.65
19.43
13.88
15.67
67
8.73
EPS€
8.26
8.41
8.31
9.48
9.46
10.65
12.21
11.83
12.98
13.67
9.07
7.65%
4.72%
—
4.71
EPS growth%
23.37
26.35
24.80
26.22
24.91
23.49
23.98
21.66
22.69
24.68
26.22
23.49
24.33
76
7.24
Bookvalue per sh€
30.17
26.86
29.72
26.64
27.49
29.94
33.03
36.34
39.03
35.85
21.30
5.46%
1.94%
—
20.30
FCF per share€
6.61
7.29
7.35
6.86
6.69
6.12
5.45
5.30
5.23
5.83
17.03
(2.70%)
(0.31%)
—
10.62
Dividend per sh€
20.48
21.27
21.37
22.05
20.91
23.71
25.48
27.22
27.01
25.44
9.21
4.00%
2.43%
—
26.39
Div yield (avg)%
27.07
25.05
25.02
26.28
25.74
27.74
27.80
27.20
29.39
27.17
7.63
27.74
27.12
50
29.78
Payout ratio%
14.04
11.92
9.33
10.67
12.79
11.55
10.97
11.28
13.28
13.05
6.52
11.55
11.73
32
2.070
Shares (diluted)M
3.323
3.477
3.413
3.845
3.937
4.452
5.075
4.873
5.402
5.469
2.164
6.79%
6.30%
69
28.88
Buyback yield%
21.09
21.06
18.63
20.13
20.27
17.63
18.84
16.91
18.61
18.71
7.26
18.61
18.78
8
0.245
D/E ratiox
1.626
1.552
1.726
1.803
1.812
1.601
1.624
1.438
1.472
1.583
0.334
1.583
1.613
89
76.71
Enterprise value€M
85.86
95.65
96.10
98.11
113.5
127.4
124.2
121.1
123.9
139.4
48.82
4.20%
4.63%
38
64.50
LT debt€M
12.04
12.15
11.48
11.98
11.69
11.96
12.77
11.98
11.76
11.09
18.48
(1.03%)
(1.84%)
59
Revenue
€128.8M
0.68%
1.00×
Cost of revenue
€84.97M
0.67%
1.00×
Operating expenses
€32.10M
1.42%
1.08×
Goodwill & intangibles
18.35%
Property and equipment
15.52%
Spread over hurdle
(0.49%)