68.50
Revenue€M
122.1
122.7
122.2
122.1
126.6
128.4
127.6
127.5
127.9
128.5
72.28
0.30%
0.53%
75
24.17
Revenue growth%
19.89
20.46
18.81
17.03
16.82
15.61
15.05
15.89
16.73
17.02
20.73
15.89
16.92
18
20.65
Gross margin%
22.07
20.42
22.84
25.68
25.16
22.43
24.26
25.70
25.63
23.29
3.62
24.26
23.78
6
5.43
Operating margin%
2.40
0.40
0.40
2.64
4.62
2.27
4.04
2.98
2.79
2.59
5.25
2.79
2.62
18
8.27
Net margin%
15.70
16.24
17.15
16.45
13.52
15.37
15.07
15.37
13.02
10.32
20.89
15.07
15.37
90
30.07
P/E ratio (avg)x
16.39
16.79
15.38
15.50
16.26
15.03
14.64
14.01
12.89
13.22
24.72
14.01
15.20
79
21.27
EV/EBITx
9.065
9.909
10.49
9.018
8.231
8.555
8.849
9.679
9.497
8.878
14.74
8.878
9.042
15
9.68
FCF yield (avg)%
13.66
12.46
14.16
13.00
15.47
15.51
16.56
15.01
14.30
16.02
14.02
15.51
14.66
31
22.73
FCF margin%
21.81
23.21
23.85
25.08
26.65
26.76
24.27
23.06
23.52
25.17
12.00
24.27
24.06
27
0.538
FCF / Net incomex
1.257
1.116
0.997
0.916
0.920
0.793
0.802
0.712
0.726
0.778
0.432
0.778
0.859
39
26.18
ROIC%
8.21
8.41
9.49
9.80
7.95
7.32
7.67
8.22
7.35
9.99
17.01
7.67
8.21
14
16.30
Return on equity%
13.06
11.44
8.88
11.65
14.21
12.29
15.10
12.38
9.44
7.65
4.26
12.29
11.97
52
9.92
Return on assets%
18.08
20.44
18.39
18.49
18.06
20.68
21.96
19.88
19.81
22.40
10.91
20.68
19.85
79
0.91
EPS€
2.49
2.69
2.79
3.04
3.10
3.51
3.66
4.16
3.88
3.62
0.93
3.18%
3.87%
—
15.20
EPS growth%
2.96
2.68
1.72
3.61
2.05
2.77
1.60
3.87
3.01
5.70
22.62
3.01
2.86
62
4.22
Bookvalue per sh€
4.27
4.63
4.49
4.22
4.75
5.33
5.32
4.88
5.49
6.09
5.00
5.10%
2.48%
—
4.39
FCF per share€
2.06
2.07
2.02
1.96
2.12
1.98
2.10
2.29
2.26
2.28
2.35
1.50%
0.39%
—
4.59
Dividend per sh€
5.91
6.38
6.64
5.92
5.38
5.61
5.45
5.99
6.61
6.61
5.31
4.20%
1.54%
—
20.37
Div yield (avg)%
21.85
24.46
25.35
27.07
29.16
31.89
30.67
32.63
33.78
36.23
3.12
32.63
29.92
71
3.57
Payout ratio%
13.96
13.31
15.96
16.92
15.26
12.67
13.43
14.85
17.67
18.63
7.56
14.85
15.06
24
4.781
Shares (diluted)M
5.758
5.838
5.985
6.071
6.582
6.533
7.085
6.870
7.236
7.318
4.800
2.14%
1.66%
23
18.83
Buyback yield%
13.26
10.33
12.15
12.54
13.34
13.72
13.73
12.16
11.15
11.88
3.64
12.16
12.35
20
1.132
D/E ratiox
1.678
1.744
1.602
1.493
1.568
1.612
1.542
1.616
1.650
1.556
1.743
1.612
1.607
49
63.10
Enterprise value€M
10.54
10.40
10.92
9.456
8.169
8.825
8.582
9.299
9.221
8.268
62.77
0.24%
(2.66%)
44
87.27
LT debt€M
112.9
126.6
145.6
145.4
165.0
193.1
219.6
233.0
246.4
241.8
70.05
7.95%
7.95%
18
Revenue
€128.5M
0.53%
1.00×
Cost of revenue
€85.31M
0.62%
1.01×
Operating expenses
€26.26M
0.56%
1.00×
Spread over hurdle
(3.65%)