78.27
Revenue€M
88.57
90.07
91.48
95.64
100.2
102.5
105.7
108.0
110.8
114.2
81.92
2.63%
2.73%
79
13.34
Revenue growth%
15.79
14.71
16.20
18.27
15.80
13.47
15.32
16.59
14.62
12.45
19.87
14.62
15.56
79
13.03
Gross margin%
8.02
9.21
7.82
10.73
11.51
12.11
9.74
8.72
10.44
12.72
8.05
10.44
10.09
35
28.38
Operating margin%
13.55
12.23
10.80
10.51
11.00
13.79
12.64
10.44
11.30
9.59
5.05
11.30
11.15
34
19.36
Net margin%
16.20
15.76
13.91
16.30
18.89
21.43
22.42
19.68
22.46
20.83
28.69
21.43
19.29
30
20.06
P/E ratio (avg)x
6.032
5.248
5.612
5.783
5.293
5.579
5.104
5.019
5.481
5.376
28.77
5.376
5.428
94
16.08
EV/EBITx
21.52
22.76
19.64
17.64
16.51
16.26
16.67
14.80
14.95
15.08
26.23
15.08
16.59
74
14.36
FCF yield (avg)%
16.02
14.88
12.90
10.76
11.36
14.28
15.81
13.49
10.83
10.84
24.21
13.49
13.19
9
2.53
FCF margin%
14.21
13.00
13.30
15.38
14.91
17.27
15.51
15.25
15.71
14.41
5.25
15.51
15.08
63
0.292
FCF / Net incomex
0.444
0.449
0.418
0.474
0.524
0.494
0.492
0.539
0.575
0.650
0.132
0.539
0.493
34
26.40
ROIC%
11.22
12.78
14.70
15.09
12.68
12.09
13.62
12.61
11.02
11.28
22.08
12.09
12.65
94
21.93
Return on equity%
26.79
25.23
27.71
25.50
22.69
24.31
23.07
22.81
21.82
22.13
15.91
22.81
23.69
70
19.91
Return on assets%
5.04
3.78
3.42
5.81
3.58
3.13
2.06
0.40
0.40
2.37
21.90
2.06
3.28
58
3.35
EPS€
3.76
4.03
3.86
3.75
3.44
3.28
3.41
3.78
3.84
3.42
3.63
(0.10%)
(0.87%)
—
14.98
EPS growth%
9.43
8.69
10.36
11.08
13.67
14.70
17.11
18.74
16.24
18.28
23.40
17.11
14.19
46
1.92
Bookvalue per sh€
7.77
8.17
9.42
9.95
9.66
10.61
12.02
12.22
11.94
13.71
5.44
7.26%
6.42%
—
2.31
FCF per share€
3.66
3.95
4.14
4.52
4.51
4.72
5.52
5.19
4.92
5.10
2.96
2.46%
4.36%
—
3.22
Dividend per sh€
2.09
2.08
2.39
2.44
2.74
3.17
3.11
3.47
3.74
3.70
2.87
6.16%
7.24%
—
16.70
Div yield (avg)%
21.38
18.67
20.78
17.79
19.40
20.48
21.40
21.15
21.19
20.86
5.47
21.15
20.82
8
2.23
Payout ratio%
0.40
2.06
4.29
6.96
8.25
8.20
5.95
6.65
4.52
5.43
22.41
5.95
5.69
30
21.91
Shares (diluted)M
22.42
21.29
23.73
21.13
21.42
22.12
19.64
18.23
18.24
18.09
21.93
(3.33%)
(1.53%)
93
19.30
Buyback yield%
10.00
9.90
9.25
8.30
6.98
4.79
4.82
4.03
6.36
9.10
10.72
4.82
7.64
8
1.577
D/E ratiox
1.108
1.105
1.199
1.209
1.296
1.218
1.290
1.382
1.322
1.293
0.712
1.293
1.254
58
22.86
Enterprise value€M
91.53
106.2
109.1
113.4
112.5
117.0
114.0
112.3
114.0
115.6
40.77
0.54%
3.17%
84
29.77
LT debt€M
36.13
36.68
38.06
36.70
42.61
45.30
44.95
47.83
54.80
51.08
75.22
3.69%
5.16%
76
Revenue
€114.2M
2.73%
1.00×
Cost of revenue
€75.28M
2.81%
1.01×
Operating expenses
€26.13M
2.30%
0.96×
Property and equipment
16.34%