85.04
Revenue€M
289.5
297.3
291.5
291.6
292.2
288.3
283.9
282.4
285.3
287.1
88.49
(0.35%)
(0.24%)
71
4.32
Revenue growth%
32.28
29.60
28.58
26.38
25.61
23.27
25.59
23.69
24.05
26.97
6.88
24.05
25.99
57
28.85
Gross margin%
8.18
8.37
7.94
6.32
9.04
6.89
4.89
4.66
2.46
1.91
5.51
4.66
6.61
23
20.10
Operating margin%
22.28
22.47
21.01
22.67
20.55
21.02
20.47
19.01
20.80
18.74
27.32
20.47
20.90
52
14.08
Net margin%
10.92
13.66
15.23
14.67
12.78
10.77
10.10
12.96
14.40
11.86
7.40
11.86
12.87
12
34.46
P/E ratio (avg)x
18.36
19.56
21.50
20.89
21.54
20.82
22.31
20.72
19.36
18.88
21.39
20.72
20.77
50
21.00
EV/EBITx
11.94
10.99
11.09
10.11
10.77
10.43
9.641
9.896
10.07
9.900
13.65
9.900
10.27
25
25.62
FCF yield (avg)%
23.27
22.39
20.95
20.05
19.80
18.15
18.46
17.08
17.33
18.17
18.92
18.15
19.13
69
9.66
FCF margin%
27.07
24.43
26.35
27.23
29.14
29.91
27.01
25.47
23.98
22.45
9.74
25.47
26.68
58
0.520
FCF / Net incomex
2.538
2.931
3.011
3.065
3.647
4.017
4.727
5.530
6.233
7.308
1.673
5.530
3.832
54
29.90
ROIC%
6.12
8.76
9.30
6.65
3.66
4.05
1.49
1.82
0.77
0.40
8.92
1.49
3.86
60
15.88
Return on equity%
32.43
34.97
33.24
31.52
34.14
34.36
34.72
34.89
35.61
32.92
15.11
34.72
34.25
35
28.31
Return on assets%
29.41
28.85
26.43
24.96
22.78
24.28
26.70
27.46
25.53
27.75
25.27
26.70
26.56
48
0.47
EPS€
0.53
0.54
0.59
0.65
0.66
0.70
0.81
0.77
0.89
0.89
0.52
6.21%
6.78%
—
4.59
EPS growth%
30.09
32.74
30.54
29.43
30.03
27.70
28.47
29.33
27.90
30.61
17.37
28.47
29.73
22
1.26
Bookvalue per sh€
1.06
1.15
1.02
1.07
1.12
1.02
0.93
0.84
0.78
0.75
1.01
(7.60%)
(3.09%)
—
1.34
FCF per share€
2.43
2.76
2.76
3.18
3.66
3.65
4.05
4.11
4.29
4.22
0.69
2.89%
7.62%
—
0.45
Dividend per sh€
1.57
1.84
2.17
2.15
2.33
2.43
2.77
2.98
3.23
3.52
0.37
8.57%
8.54%
—
4.58
Div yield (avg)%
17.29
19.81
18.20
18.88
21.05
23.98
23.67
21.09
19.72
18.81
24.97
21.09
19.76
59
10.16
Payout ratio%
6.71
8.94
11.94
9.28
8.65
11.11
8.84
9.32
9.54
7.25
3.61
9.32
9.11
45
141.6
Shares (diluted)M
203.5
199.4
197.8
233.9
249.2
296.3
342.6
330.7
382.2
368.9
144.1
8.16%
7.78%
10
14.07
Buyback yield%
29.68
27.79
28.66
26.88
25.42
28.27
28.40
25.49
26.71
24.79
18.77
26.71
27.33
75
1.650
D/E ratiox
0.357
0.386
0.346
0.333
0.344
0.359
0.348
0.341
0.303
0.284
0.863
0.341
0.345
68
87.47
Enterprise value€M
126.7
118.4
103.6
96.06
84.24
79.64
73.44
66.03
62.90
65.86
214.8
(4.80%)
(6.78%)
24
12.88
LT debt€M
175.0
173.4
160.4
150.6
158.3
147.9
137.2
150.6
143.3
146.3
108.2
(1.57%)
(2.73%)
7
Revenue
€287.1M
(0.24%)
1.00×
Cost of revenue
€150.5M
(0.25%)
1.00×
Operating expenses
€45.51M
(0.42%)
0.98×
Goodwill & intangibles
15.44%
Spread over hurdle
38.66%