16.27
Revenue€M
97.71
104.2
111.0
122.6
130.6
143.9
154.8
171.6
185.9
202.7
17.05
9.19%
8.65%
44
6.42
Revenue growth%
18.02
20.92
17.98
17.51
18.04
16.03
17.29
15.47
17.26
15.42
16.86
16.03
17.40
33
4.65
Gross margin%
1.00
0.40
0.40
1.94
4.25
1.63
0.40
0.40
0.53
0.40
11.27
0.40
0.46
22
22.16
Operating margin%
28.72
27.37
25.47
27.22
24.38
22.52
20.12
20.37
22.69
20.85
10.64
20.85
23.54
63
26.24
Net margin%
22.03
22.54
20.95
19.27
19.06
18.49
18.03
19.01
21.53
19.58
25.45
19.01
19.42
77
32.44
P/E ratio (avg)x
41.63
43.63
46.44
55.17
57.78
56.83
62.59
73.20
76.84
74.73
29.91
73.20
57.30
91
35.21
EV/EBITx
37.48
39.32
41.48
46.77
42.80
44.40
45.50
50.46
49.15
48.15
6.855
48.15
44.95
84
3.42
FCF yield (avg)%
8.66
9.59
9.29
8.14
5.59
7.84
5.37
7.17
4.94
4.03
10.27
5.37
7.51
86
25.54
FCF margin%
11.25
12.22
14.10
14.31
13.09
14.70
13.43
13.20
14.46
13.14
19.69
13.43
13.32
89
1.299
FCF / Net incomex
1.033
1.086
1.101
1.018
0.931
0.977
1.009
1.052
1.031
0.978
1.706
1.009
1.025
21
5.71
ROIC%
20.33
19.48
19.30
18.64
16.56
18.24
18.22
20.58
18.63
19.54
29.37
18.63
18.97
92
23.01
Return on equity%
28.55
28.43
26.14
24.20
21.99
21.42
19.62
19.00
20.68
23.04
8.42
20.68
22.52
39
2.52
Return on assets%
11.27
12.84
14.92
17.82
16.01
17.53
17.11
17.26
15.56
14.47
18.28
17.11
15.79
63
3.34
EPS€
4.99
5.68
5.17
4.85
4.77
4.41
4.45
5.09
5.63
5.25
3.50
1.93%
1.05%
—
10.03
EPS growth%
25.38
24.85
22.84
22.25
19.89
20.73
19.18
18.10
19.47
19.51
21.47
19.47
20.31
25
1.25
Bookvalue per sh€
4.33
4.64
4.35
4.62
4.73
5.11
4.76
4.47
4.97
5.56
3.94
3.26%
3.67%
—
4.78
FCF per share€
2.61
2.95
2.98
3.31
3.95
4.29
5.03
5.88
5.87
6.93
2.60
11.90%
9.94%
—
3.37
Dividend per sh€
3.78
3.62
3.48
3.48
3.85
3.67
3.67
4.11
4.29
4.48
2.45
3.10%
1.78%
—
22.10
Div yield (avg)%
12.72
13.94
13.63
16.05
16.15
15.65
18.30
15.95
17.87
17.26
11.58
17.26
16.00
94
11.01
Payout ratio%
4.88
5.92
5.40
3.78
3.55
2.88
2.76
3.94
3.37
4.99
29.50
3.37
3.86
88
36.34
Shares (diluted)M
46.47
49.87
58.74
63.28
71.22
69.26
69.86
80.49
80.69
94.10
34.79
5.73%
7.98%
54
26.79
Buyback yield%
16.10
14.33
15.34
16.08
18.79
20.72
18.03
15.84
14.28
14.55
6.05
15.84
15.96
79
0.974
D/E ratiox
0.884
0.765
0.804
0.704
0.599
0.532
0.572
0.536
0.574
0.504
1.732
0.536
0.586
40
122.8
Enterprise value€M
169.5
191.9
200.9
210.6
226.3
217.0
252.7
278.3
297.8
314.9
72.18
6.83%
7.74%
54
112.3
LT debt€M
24.98
27.33
29.61
28.32
29.10
30.66
28.04
26.04
23.42
22.21
81.31
(5.26%)
(0.18%)
66
Revenue
€202.7M
8.65%
1.00×
Cost of revenue
€130.7M
8.72%
1.01×
Operating expenses
€21.41M
8.85%
1.02×