260.0
Revenue€M
153.7
158.9
166.5
174.6
180.6
186.5
195.0
203.2
218.8
234.4
278.0
5.36%
4.78%
80
21.01
Revenue growth%
16.00
17.93
15.84
13.44
13.74
16.60
15.28
12.89
12.30
11.67
9.93
12.89
14.51
86
7.33
Gross margin%
17.30
15.61
16.01
18.01
18.74
21.35
23.96
26.22
24.38
23.84
28.99
23.96
20.05
72
12.79
Operating margin%
9.14
8.14
5.93
6.47
4.03
3.01
0.49
1.02
0.40
0.40
14.11
0.49
3.52
73
28.75
Net margin%
26.59
27.16
26.34
24.85
21.94
22.69
22.82
21.81
23.36
25.37
3.90
22.82
24.10
59
23.48
P/E ratio (avg)x
9.914
8.873
9.603
10.06
8.614
7.991
7.451
7.766
7.005
6.630
16.92
7.451
8.302
47
8.179
EV/EBITx
10.96
11.10
10.12
9.446
9.434
9.325
10.12
10.13
10.73
10.61
31.04
10.13
10.12
31
2.08
FCF yield (avg)%
16.06
17.01
18.09
15.34
17.77
19.98
19.38
18.07
18.48
19.38
21.66
19.38
18.08
80
4.68
FCF margin%
29.75
30.92
32.02
29.59
32.32
34.48
32.96
32.47
33.08
30.58
12.75
32.96
32.17
47
0.804
FCF / Net incomex
0.221
0.212
0.204
0.213
0.209
0.202
0.203
0.205
0.224
0.225
0.530
0.205
0.210
66
7.93
ROIC%
8.60
5.73
3.18
5.39
7.79
7.41
8.22
6.80
9.80
9.04
2.02
8.22
7.60
21
12.25
Return on equity%
29.96
30.71
32.53
32.99
35.84
37.15
36.66
38.35
35.49
33.55
29.68
36.66
34.52
22
26.81
Return on assets%
27.38
26.77
23.94
26.14
24.13
21.92
19.98
17.14
14.32
14.75
9.22
17.14
22.93
42
3.56
EPS€
1.80
2.05
2.05
2.38
2.80
3.15
3.42
3.34
3.53
3.57
3.64
4.97%
9.15%
—
5.07
EPS growth%
14.95
14.90
13.70
14.09
13.13
12.55
10.05
11.65
14.11
12.47
4.82
12.47
13.42
35
4.39
Bookvalue per sh€
9.56
11.47
12.14
13.49
13.66
14.78
16.85
18.69
18.82
22.42
4.08
10.42%
10.93%
—
4.04
FCF per share€
2.63
2.46
2.36
2.42
2.42
2.58
2.48
2.33
2.43
2.66
5.51
1.95%
(0.11%)
—
4.94
Dividend per sh€
6.03
6.49
6.08
5.69
6.04
6.05
6.85
7.68
8.46
8.25
3.41
6.43%
3.91%
—
8.75
Div yield (avg)%
23.55
20.89
22.32
21.44
18.65
15.86
14.88
15.62
16.89
16.61
27.30
15.86
17.77
41
3.16
Payout ratio%
18.47
20.70
18.70
15.72
15.00
15.27
13.97
10.97
8.69
9.63
9.67
10.97
15.14
68
30.08
Shares (diluted)M
48.64
48.74
50.63
53.09
52.51
54.22
58.35
68.06
71.32
82.23
29.84
9.38%
6.71%
64
27.40
Buyback yield%
12.31
10.84
10.74
10.27
12.35
11.34
13.36
11.25
9.26
10.80
7.13
11.25
11.05
37
0.222
D/E ratiox
1.610
1.907
2.066
2.283
2.478
2.874
3.376
3.441
3.536
4.028
0.663
3.441
2.676
82
120.3
Enterprise value€M
267.4
245.6
245.0
228.4
222.3
238.6
206.5
216.0
216.3
235.8
134.2
1.19%
(1.41%)
57
0.103
LT debt€B
0.395
0.461
0.507
0.498
0.596
0.709
0.835
0.940
1.020
1.105
0.206
13.15%
11.34%
70
Revenue
€234.4M
4.78%
1.00×
Cost of revenue
€111.8M
4.54%
0.98×
Operating expenses
€54.32M
5.36%
1.06×
Property and equipment
19.28%