215.3
Revenue€M
217.4
221.9
227.4
228.4
233.5
237.5
245.1
253.9
253.6
256.8
226.7
1.92%
1.97%
78
28.17
Revenue growth%
19.82
22.48
24.07
25.60
27.81
29.39
31.38
33.20
35.62
34.93
5.98
33.20
28.60
82
5.93
Gross margin%
10.99
10.45
10.21
10.66
12.03
10.02
11.01
11.36
10.94
9.33
3.09
10.94
10.80
36
14.17
Operating margin%
8.97
8.56
8.51
8.12
5.36
6.83
5.25
5.61
7.64
8.41
11.01
6.83
7.88
32
18.32
Net margin%
7.50
7.96
10.44
9.54
8.32
5.55
7.87
6.75
6.47
8.95
2.62
6.75
7.91
64
27.62
P/E ratio (avg)x
45.52
44.65
44.13
41.01
43.41
47.60
48.47
56.02
54.57
53.87
25.43
53.87
46.56
89
21.64
EV/EBITx
27.25
26.32
29.25
26.72
29.56
31.39
33.45
32.11
32.43
32.87
29.02
32.43
30.47
59
5.90
FCF yield (avg)%
36.56
38.17
39.63
41.52
44.47
41.71
41.55
44.16
43.79
44.70
5.07
43.79
41.63
71
13.80
FCF margin%
13.74
11.02
8.77
8.14
6.15
3.66
2.51
3.08
3.16
2.00
19.24
3.08
4.90
69
1.243
FCF / Net incomex
1.084
1.258
1.279
1.324
1.562
1.802
2.058
2.233
2.211
2.596
0.933
2.211
1.682
13
23.79
ROIC%
0.40
1.39
0.40
0.40
1.54
2.84
3.62
4.04
3.82
1.01
14.54
3.62
1.47
67
17.43
Return on equity%
23.29
23.55
21.92
18.98
18.76
18.24
19.72
19.81
22.44
19.60
9.92
19.72
19.77
69
17.09
Return on assets%
33.62
36.42
38.18
38.19
39.21
38.60
39.87
37.27
38.53
40.15
10.03
38.60
38.36
40
1.80
EPS€
4.39
5.00
4.60
4.61
4.57
5.05
5.52
5.01
5.44
6.11
1.84
5.98%
4.64%
—
26.96
EPS growth%
9.71
7.96
8.93
6.75
7.05
6.95
8.00
7.69
6.03
3.92
14.05
6.95
7.37
48
0.50
Bookvalue per sh€
0.78
0.90
1.00
1.07
1.21
1.24
1.22
1.25
1.18
1.20
1.61
(0.11%)
3.63%
—
0.58
FCF per share€
2.76
3.20
3.21
3.41
4.01
4.52
5.42
5.21
5.72
6.58
2.40
10.39%
10.22%
—
2.18
Dividend per sh€
3.99
4.22
4.20
4.13
3.71
4.06
4.35
4.51
4.31
3.83
1.24
0.63%
0.11%
—
9.59
Div yield (avg)%
28.19
25.42
28.03
25.80
23.91
21.25
20.23
20.03
18.85
16.24
25.89
20.03
22.58
21
14.18
Payout ratio%
3.37
4.75
3.90
1.56
0.40
2.13
0.40
0.40
0.40
0.40
10.13
0.40
0.98
68
36.81
Shares (diluted)M
60.06
68.38
71.28
78.52
88.00
95.23
105.6
115.7
120.3
116.4
34.85
5.74%
7.82%
70
4.83
Buyback yield%
28.03
29.08
30.43
32.41
30.76
31.23
33.43
36.32
39.00
40.12
28.06
36.32
31.82
62
1.047
D/E ratiox
0.946
1.069
1.203
1.166
1.199
1.264
1.289
1.293
1.327
1.248
1.187
1.289
1.226
92
176.3
Enterprise value€M
57.87
54.74
46.27
39.88
40.11
39.08
37.27
33.92
29.09
24.66
32.98
(9.28%)
(7.66%)
45
140.4
LT debt€M
147.4
175.0
197.6
198.5
192.1
222.5
254.9
255.5
253.5
297.0
173.6
9.10%
8.13%
58
Revenue
€256.8M
1.97%
1.00×
Cost of revenue
€162.2M
1.95%
1.00×
Operating expenses
€31.14M
2.74%
1.08×
Goodwill & intangibles
15.21%