48.13
Revenue€M
101.7
104.3
108.0
114.3
117.3
124.0
128.5
135.1
143.7
50.75
50.18
4.68%
4.28%
78
9.18
Revenue growth%
2.62
4.14
5.89
8.86
7.46
6.43
4.44
3.21
1.70
14.77
29.16
4.44
4.29
91
22.83
Gross margin%
11.92
13.61
11.57
10.67
7.99
9.97
7.28
7.13
6.99
24.93
23.51
7.28
10.09
20
8.07
Operating margin%
20.96
22.59
23.72
23.71
22.12
24.85
22.67
20.98
20.61
13.20
15.54
22.12
22.36
31
20.87
Net margin%
14.91
17.15
18.15
20.67
17.91
19.72
19.75
19.40
18.59
19.54
4.19
19.40
18.37
48
27.12
P/E ratio (avg)x
11.58
12.74
12.98
12.12
11.20
9.798
9.822
8.911
9.060
37.29
23.13
9.798
11.39
24
30.41
EV/EBITx
18.71
19.76
20.08
19.98
19.42
19.99
23.17
22.86
21.63
32.82
27.65
21.63
19.99
69
7.63
FCF yield (avg)%
32.09
31.67
34.12
32.04
30.17
29.52
28.65
29.09
26.38
24.23
8.24
29.09
30.92
86
23.28
FCF margin%
33.90
36.84
37.14
39.57
36.83
34.69
34.26
35.30
36.13
17.24
7.24
35.30
35.72
41
1.760
FCF / Net incomex
0.916
1.082
1.210
1.294
1.475
1.530
1.717
1.944
2.178
1.272
1.736
1.717
1.385
15
9.23
ROIC%
21.73
21.17
23.88
23.84
24.01
25.36
25.76
25.21
26.71
16.12
12.99
25.36
23.94
73
28.14
Return on equity%
24.67
25.22
24.68
26.83
25.42
25.57
22.93
24.69
25.16
5.84
5.93
25.16
24.93
91
24.28
Return on assets%
20.22
21.62
22.20
24.55
26.53
26.46
29.33
30.10
32.15
25.21
17.45
29.33
25.51
34
45.95
EPS€
77.14
81.75
81.30
77.89
68.53
66.72
62.19
59.43
51.56
46.93
52.77
(7.92%)
(3.17%)
—
18.81
EPS growth%
20.50
18.62
15.72
15.58
14.38
16.52
19.19
21.00
23.32
29.14
22.93
19.19
18.90
12
56.00
Bookvalue per sh€
85.21
94.26
101.11
109.56
107.70
114.81
127.01
131.52
150.34
35.18
63.56
6.53%
6.78%
—
85.88
FCF per share€
53.08
53.50
54.44
63.02
71.64
81.68
87.37
95.39
103.01
84.31
75.44
10.33%
7.12%
—
51.84
Dividend per sh€
61.30
58.14
54.59
53.72
60.19
60.29
60.32
58.92
58.30
19.69
35.27
1.65%
(1.01%)
—
2.92
Div yield (avg)%
11.58
14.01
15.73
15.93
13.81
14.12
11.72
9.60
8.78
29.90
17.72
11.72
13.91
32
14.82
Payout ratio%
28.89
27.28
27.64
26.04
26.95
25.96
23.55
23.27
21.13
4.26
26.30
23.55
26.48
20
0.504
Shares (diluted)M
0.809
0.896
0.974
1.120
1.142
1.256
1.444
1.469
1.530
0.489
0.498
6.43%
7.22%
49
28.46
Buyback yield%
14.30
17.26
14.29
14.01
13.47
13.53
11.34
10.53
8.90
28.95
9.95
11.34
13.77
65
1.345
D/E ratiox
2.282
2.166
2.531
2.904
2.747
2.732
2.717
2.629
2.704
0.640
0.196
2.717
2.666
5
104.9
Enterprise value€M
25.17
27.94
29.20
29.43
25.92
24.78
22.05
22.54
24.40
119.8
52.29
(3.68%)
(1.33%)
47
31.32
LT debt€M
159.9
159.5
167.4
190.6
190.4
197.8
221.1
226.5
250.2
72.26
40.28
5.59%
6.35%
31
Revenue
€143.7M
4.28%
1.00×
Cost of revenue
€93.33M
4.19%
0.99×
Operating expenses
€24.49M
4.37%
1.01×
Goodwill & intangibles
18.39%