253.4
Revenue€M
141.1
146.6
156.6
165.9
173.9
181.9
193.7
205.2
218.1
233.2
269.5
6.04%
5.72%
88
14.81
Revenue growth%
3.50
6.15
4.81
5.65
8.02
8.68
6.26
4.36
2.57
4.99
3.23
4.99
5.32
16
10.39
Gross margin%
20.85
23.31
25.20
25.01
22.55
23.12
22.30
21.73
19.79
21.33
7.15
21.73
22.43
68
10.22
Operating margin%
22.09
20.55
18.24
18.53
17.88
15.69
16.39
19.23
21.88
23.70
14.91
19.23
18.88
31
4.74
Net margin%
10.79
11.70
14.04
12.15
14.34
14.53
13.01
11.57
11.14
9.23
10.42
11.57
11.92
5
6.485
P/E ratio (avg)x
45.59
53.45
53.01
53.15
57.52
63.68
65.26
66.32
66.28
72.45
19.60
66.28
60.60
46
10.81
EV/EBITx
33.70
34.06
33.03
37.24
40.47
39.71
38.51
43.67
41.80
41.19
26.06
41.19
39.11
80
25.38
FCF yield (avg)%
14.99
14.33
12.99
12.32
12.98
12.62
13.95
15.68
18.62
17.88
16.77
15.68
14.14
39
10.66
FCF margin%
22.64
20.65
20.50
20.12
22.02
22.39
20.84
20.71
22.49
22.97
27.05
22.39
21.43
52
0.111
FCF / Net incomex
1.095
1.250
1.268
1.356
1.379
1.431
1.553
1.687
1.915
1.966
0.718
1.687
1.405
91
9.24
ROIC%
27.53
30.14
30.12
27.82
29.91
28.24
29.82
27.84
26.35
23.73
24.14
27.84
28.04
75
14.32
Return on equity%
22.85
22.41
21.65
20.34
21.93
24.39
26.52
27.06
25.23
23.58
4.69
25.23
23.21
67
24.19
Return on assets%
5.04
6.16
8.92
8.03
8.56
11.38
9.37
11.59
13.99
11.53
10.31
11.53
9.15
21
1.69
EPS€
1.61
1.66
1.73
1.66
1.77
1.85
1.90
2.04
1.82
1.88
1.74
1.17%
1.35%
—
19.63
EPS growth%
16.22
18.16
15.61
18.33
18.95
16.80
18.11
18.81
17.48
16.82
2.04
17.48
17.80
49
1.53
Bookvalue per sh€
0.30
0.33
0.37
0.43
0.47
0.49
0.59
0.66
0.76
0.84
1.17
12.50%
11.26%
—
0.69
FCF per share€
0.85
0.87
0.84
0.79
0.83
0.91
1.02
1.04
1.01
1.14
0.42
6.55%
3.14%
—
0.76
Dividend per sh€
1.53
1.72
1.84
1.95
2.27
2.21
2.08
2.14
2.31
2.40
1.71
1.08%
6.03%
—
8.29
Div yield (avg)%
25.87
24.39
21.97
20.72
19.40
17.85
18.89
20.22
17.79
17.18
27.32
17.85
19.81
59
22.73
Payout ratio%
15.54
18.34
18.10
17.04
18.55
20.62
22.94
22.11
22.66
25.60
2.33
22.66
19.59
13
128.1
Shares (diluted)M
202.8
206.0
233.6
233.8
271.9
284.0
326.3
384.4
431.0
434.3
128.9
9.82%
8.89%
51
4.22
Buyback yield%
23.03
21.62
23.90
24.14
26.75
29.42
28.71
26.37
25.56
27.10
14.49
27.10
25.97
75
1.290
D/E ratiox
1.368
1.435
1.242
1.305
1.341
1.189
1.172
1.243
1.239
1.294
0.137
1.239
1.269
87
271.5
Enterprise value€M
263.9
273.9
265.4
249.3
219.4
206.1
214.6
187.5
171.4
160.0
49.27
(6.11%)
(4.18%)
76
73.48
LT debt€M
66.32
72.02
63.51
58.80
57.67
53.52
47.14
51.41
47.04
40.16
42.72
(6.98%)
(6.02%)
49
Revenue
€233.2M
5.72%
1.00×
Cost of revenue
€134.5M
5.69%
1.00×
Operating expenses
€31.40M
6.19%
1.05×
Goodwill & intangibles
14.92%