192.8
Revenue€M
193.2
204.5
211.8
216.6
228.1
232.5
239.1
244.4
250.6
260.9
215.1
2.72%
3.55%
65
20.21
Revenue growth%
13.98
12.71
12.02
11.30
13.86
12.58
13.47
13.49
12.02
11.67
28.26
12.58
12.65
47
29.38
Gross margin%
5.91
5.23
5.93
3.70
6.54
5.99
4.53
1.61
0.40
1.09
16.38
1.61
4.88
92
8.94
Operating margin%
22.45
22.48
22.98
22.60
24.40
26.64
27.36
25.41
24.61
23.21
10.70
25.41
23.81
53
29.47
Net margin%
5.97
5.09
2.90
3.48
0.87
2.95
2.37
0.40
0.40
0.40
25.63
0.40
2.64
76
19.84
P/E ratio (avg)x
9.165
8.799
8.807
8.515
7.713
8.026
7.944
7.568
8.140
8.138
23.43
8.026
8.139
81
34.01
EV/EBITx
6.062
5.611
5.391
5.415
5.898
5.309
4.734
4.611
4.886
4.980
25.90
4.886
5.350
31
14.88
FCF yield (avg)%
4.66
5.92
7.54
8.72
6.56
6.00
4.03
2.63
1.80
2.16
16.06
2.63
5.29
67
5.14
FCF margin%
13.63
11.82
9.02
6.90
4.22
3.79
4.84
3.01
1.18
0.82
9.99
3.01
4.53
63
1.759
FCF / Net incomex
1.469
1.674
1.828
1.810
1.695
1.639
1.818
1.890
1.819
2.020
1.194
1.819
1.814
19
22.93
ROIC%
16.08
15.37
14.86
14.12
14.75
16.23
17.49
19.73
18.20
17.73
27.75
17.73
16.16
8
24.83
Return on equity%
21.78
21.90
23.24
22.37
21.56
20.01
21.21
22.04
23.12
22.13
25.07
22.04
21.97
48
17.82
Return on assets%
30.12
32.96
30.69
32.85
34.10
32.92
32.45
34.60
35.90
36.27
10.27
34.60
32.94
29
7.13
EPS€
3.11
3.47
3.47
3.26
3.35
3.31
3.16
3.14
3.37
3.03
7.98
(1.98%)
(1.34%)
—
7.48
EPS growth%
24.89
23.58
24.40
24.88
24.70
22.92
23.31
23.72
22.07
21.65
2.77
22.92
23.65
91
4.13
Bookvalue per sh€
7.36
6.73
6.73
7.06
7.68
7.85
8.39
7.57
7.63
8.10
3.59
1.07%
0.40%
—
4.28
FCF per share€
5.97
5.92
6.20
6.82
7.04
7.50
8.71
9.26
11.00
12.06
3.48
11.37%
7.81%
—
6.05
Dividend per sh€
7.60
6.92
7.69
8.21
7.54
7.84
7.36
7.43
7.95
8.00
6.58
1.18%
0.03%
—
19.68
Div yield (avg)%
19.06
16.76
15.87
16.94
16.87
19.68
17.90
15.44
16.29
14.45
5.52
16.29
16.82
17
6.60
Payout ratio%
19.01
18.60
15.88
16.42
16.80
19.14
17.97
20.35
19.88
18.93
7.97
19.14
18.77
82
7.883
Shares (diluted)M
14.43
15.28
16.17
15.97
18.83
20.11
21.81
21.66
24.39
24.12
7.695
5.08%
7.19%
88
7.77
Buyback yield%
23.72
21.11
20.27
17.64
15.88
14.26
12.32
14.57
11.99
14.59
7.75
14.26
15.24
73
1.615
D/E ratiox
1.478
1.528
1.418
1.558
1.596
1.731
1.559
1.706
1.772
1.901
0.608
1.731
1.578
84
148.8
Enterprise value€M
12.04
13.68
13.36
13.54
12.97
13.23
12.57
11.75
10.88
11.00
159.1
(3.24%)
0.13%
73
91.74
LT debt€M
354.7
405.5
468.5
455.5
446.2
501.1
564.7
622.5
675.4
678.1
101.5
8.73%
7.86%
78
Revenue
€260.9M
3.55%
1.00×
Cost of revenue
€106.5M
3.46%
0.99×
Operating expenses
€62.10M
3.62%
1.01×
Goodwill & intangibles
19.40%
Cash and investments
18.12%
Spread over hurdle
53.93%