134.3
Revenue€M
80.29
88.08
93.41
99.63
105.9
113.7
121.1
130.7
137.7
144.9
143.7
6.49%
6.91%
32
5.36
Revenue growth%
4.28
1.85
1.32
3.16
3.11
2.47
1.37
0.40
0.51
0.40
8.67
0.51
1.61
73
27.34
Gross margin%
0.40
2.36
2.35
0.89
0.40
0.40
0.85
0.40
0.40
0.40
6.23
0.40
0.40
80
25.30
Operating margin%
26.63
28.57
30.20
29.97
31.02
31.28
32.98
35.46
33.36
33.83
29.53
33.36
31.15
17
18.70
Net margin%
10.51
10.84
9.69
8.37
8.52
9.62
8.22
6.30
5.01
4.28
26.67
6.30
8.45
74
31.46
P/E ratio (avg)x
47.64
47.58
53.38
58.79
67.02
74.30
89.61
101.8
122.0
119.3
32.89
101.8
70.66
77
18.18
EV/EBITx
42.80
51.85
52.37
58.85
68.64
76.81
78.58
89.41
96.83
115.4
35.86
89.41
72.72
26
15.74
FCF yield (avg)%
9.66
10.48
13.31
11.06
9.08
6.52
8.25
7.47
8.73
11.15
23.50
8.25
9.37
20
13.03
FCF margin%
14.63
12.91
12.29
10.90
10.92
9.21
7.75
10.32
11.18
11.89
12.80
10.32
11.05
69
0.246
FCF / Net incomex
0.168
0.175
0.174
0.174
0.151
0.143
0.147
0.147
0.138
0.134
0.601
0.143
0.149
68
19.10
ROIC%
3.59
1.05
2.67
3.32
0.40
0.40
0.40
1.47
1.03
3.90
8.10
1.03
1.26
86
15.43
Return on equity%
17.61
20.51
19.51
19.20
17.20
17.31
15.19
13.10
15.56
17.30
7.79
15.56
17.30
38
21.10
Return on assets%
9.70
7.73
8.19
10.53
11.55
13.56
15.72
16.89
14.75
12.65
18.18
14.75
12.10
93
1.23
EPS€
1.70
1.67
1.60
1.47
1.52
1.68
1.83
1.66
1.74
1.83
1.32
3.74%
0.54%
—
12.59
EPS growth%
31.41
28.43
28.34
30.40
27.55
26.73
29.66
29.44
30.57
29.90
13.20
29.66
29.55
91
3.36
Bookvalue per sh€
5.27
5.76
5.91
6.33
5.94
5.87
6.38
6.12
6.40
6.17
2.87
0.77%
1.31%
—
3.37
FCF per share€
2.78
2.93
3.12
3.28
3.50
3.39
3.84
4.28
5.05
5.81
3.16
10.67%
7.98%
—
1.85
Dividend per sh€
0.91
1.05
1.12
1.24
1.47
1.65
1.93
2.34
2.61
3.15
3.38
16.44%
14.37%
—
14.85
Div yield (avg)%
16.30
16.74
15.16
13.10
13.01
12.14
14.21
16.33
14.28
13.72
25.22
14.21
14.24
17
26.72
Payout ratio%
18.03
16.18
17.79
19.46
20.02
21.95
18.97
19.07
17.59
14.61
22.65
18.97
18.50
94
7.759
Shares (diluted)M
10.95
11.09
10.39
9.811
11.26
10.59
11.97
12.30
13.22
14.42
7.420
5.07%
2.93%
89
2.13
Buyback yield%
27.90
28.85
30.98
29.45
27.95
28.27
30.91
32.20
32.01
30.26
9.98
30.91
29.86
9
1.174
D/E ratiox
1.312
1.203
1.060
1.128
0.990
0.878
0.847
0.845
0.860
0.762
0.442
0.847
0.934
57
134.4
Enterprise value€M
12.82
13.69
14.04
15.10
14.61
14.52
13.39
15.01
16.42
17.54
31.73
3.73%
2.92%
87
101.2
LT debt€M
123.2
136.5
159.9
164.7
177.4
197.7
213.8
256.8
306.0
363.0
103.2
15.40%
13.22%
39
Revenue
€144.9M
6.91%
1.00×
Cost of revenue
€101.5M
6.91%
1.00×
Operating expenses
€30.55M
6.65%
0.98×