152.6
Revenue€M
79.26
85.27
93.07
100.2
106.6
116.6
125.0
136.8
149.6
158.8
160.4
8.29%
7.98%
85
17.63
Revenue growth%
7.96
7.47
10.25
8.17
6.94
9.32
7.89
10.58
12.15
13.75
24.10
10.58
8.75
13
17.13
Gross margin%
24.05
22.75
21.59
21.17
20.53
20.87
21.75
23.27
24.04
21.45
3.00
21.75
21.67
46
16.01
Operating margin%
13.75
11.44
8.62
6.70
7.18
4.67
6.26
4.05
4.93
4.69
5.85
4.69
6.48
59
28.49
Net margin%
14.92
16.29
17.34
15.25
14.57
14.12
11.37
10.08
7.82
10.20
13.22
10.20
14.35
53
22.33
P/E ratio (avg)x
43.66
42.45
40.93
38.58
38.66
42.84
44.82
51.69
51.86
49.14
23.08
49.14
43.25
89
7.488
EV/EBITx
6.600
5.951
5.675
5.523
4.940
4.449
4.483
4.876
5.286
5.654
32.64
4.876
5.405
50
15.10
FCF yield (avg)%
10.96
9.47
9.81
8.58
7.20
9.80
11.59
13.83
13.88
11.05
3.52
11.59
10.39
81
4.84
FCF margin%
19.97
17.38
18.74
16.17
17.87
18.47
21.03
22.60
20.09
22.68
20.80
21.03
19.35
9
0.674
FCF / Net incomex
0.989
1.033
1.134
1.046
1.035
0.891
0.827
0.857
0.815
0.738
0.511
0.827
0.940
83
24.75
ROIC%
27.91
27.07
29.84
29.04
29.95
31.94
30.37
29.38
30.08
29.12
21.95
30.08
29.61
48
22.75
Return on equity%
17.23
16.50
14.17
12.91
10.51
13.43
13.01
13.54
12.85
14.28
17.08
13.43
13.48
11
6.30
Return on assets%
26.96
24.03
26.76
24.66
22.62
21.72
24.35
23.58
25.59
26.16
19.73
24.35
24.50
47
5.85
EPS€
4.31
3.66
3.48
3.04
2.82
2.66
2.24
2.13
1.92
1.90
6.47
(7.57%)
(8.73%)
—
24.32
EPS growth%
9.06
9.18
7.49
8.65
8.56
9.53
10.11
7.38
5.94
4.27
29.63
7.38
8.60
91
2.20
Bookvalue per sh€
8.41
8.99
10.19
11.13
11.13
12.51
13.53
15.54
15.72
18.07
4.74
10.17%
7.78%
—
11.07
FCF per share€
6.34
6.60
6.61
6.60
6.93
6.34
6.89
6.98
6.62
6.40
6.27
(1.57%)
(1.37%)
—
1.82
Dividend per sh€
11.49
12.44
12.00
13.18
12.45
12.70
12.27
14.42
15.52
16.35
5.91
5.61%
3.44%
—
12.91
Div yield (avg)%
30.89
30.95
30.43
31.94
31.01
31.81
31.31
33.71
34.80
34.51
27.76
33.71
31.56
84
12.07
Payout ratio%
7.99
5.26
3.93
1.23
0.40
2.85
4.77
3.82
5.67
6.64
6.59
4.77
4.35
39
5.976
Shares (diluted)M
9.223
10.25
10.44
10.43
9.910
10.34
9.931
11.62
13.07
13.37
5.707
6.18%
4.61%
41
15.98
Buyback yield%
19.10
17.95
15.57
17.11
20.04
23.04
23.82
22.45
20.79
20.78
10.68
22.45
20.41
57
1.238
D/E ratiox
0.317
0.307
0.299
0.303
0.341
0.345
0.404
0.398
0.435
0.459
1.075
0.404
0.343
73
134.2
Enterprise value€M
10.22
10.02
10.27
10.74
11.54
11.52
10.77
11.58
10.31
11.11
79.16
(0.75%)
0.04%
33
180.2
LT debt€M
161.8
162.6
174.3
194.4
189.6
209.9
225.5
270.5
291.9
293.0
162.2
9.10%
6.37%
48
Revenue
€158.8M
7.98%
1.00×
Cost of revenue
€111.2M
7.98%
1.00×
Operating expenses
€36.11M
8.45%
1.04×
Goodwill & intangibles
15.89%
Spread over hurdle
(4.59%)