260.9
Revenue€M
242.8
247.7
248.8
247.1
256.4
263.5
262.3
266.4
266.9
270.2
282.6
1.06%
1.06%
5
16.00
Revenue growth%
9.83
12.67
9.95
10.67
8.84
6.36
7.75
7.05
9.53
12.26
19.59
7.75
9.68
24
20.37
Gross margin%
27.24
28.88
31.68
32.92
32.89
33.30
33.00
30.28
30.16
30.17
6.37
30.28
30.98
54
17.34
Operating margin%
9.05
8.74
11.73
13.03
15.75
17.34
15.11
15.43
18.17
16.80
4.07
16.80
15.27
14
22.84
Net margin%
11.66
11.56
10.50
11.19
10.48
12.32
15.28
14.17
12.20
14.17
6.03
14.17
11.93
88
23.38
P/E ratio (avg)x
14.56
15.13
14.26
13.13
13.52
12.43
11.79
11.61
11.73
10.63
27.30
11.73
12.78
8
27.32
EV/EBITx
22.42
25.13
29.76
29.35
28.93
32.08
35.09
37.61
44.04
47.63
28.22
37.61
30.92
88
13.66
FCF yield (avg)%
23.62
25.38
24.72
24.64
26.14
28.95
30.59
33.09
32.01
33.40
19.31
32.01
27.55
59
24.71
FCF margin%
28.04
28.15
25.33
22.73
20.81
23.39
20.63
19.57
21.62
21.14
26.74
21.14
22.17
60
0.843
FCF / Net incomex
1.683
1.871
2.016
1.939
1.963
1.786
1.601
1.530
1.644
1.737
0.748
1.644
1.761
18
22.40
ROIC%
4.96
5.95
3.33
0.91
0.40
1.03
0.40
1.47
0.40
2.45
14.58
1.03
1.25
88
4.77
Return on equity%
26.51
24.14
26.01
23.05
25.68
26.70
24.96
26.45
27.38
25.09
9.63
26.45
25.84
62
13.06
Return on assets%
21.47
22.78
21.59
21.61
23.47
23.80
21.38
21.11
18.97
18.97
15.78
21.11
21.53
94
0.50
EPS€
0.21
0.21
0.19
0.19
0.20
0.20
0.20
0.23
0.25
0.26
0.51
5.29%
2.09%
—
27.41
EPS growth%
14.42
12.04
10.60
8.85
7.45
8.71
9.13
12.11
14.30
15.28
19.16
12.11
11.32
42
0.48
Bookvalue per sh€
0.29
0.29
0.29
0.28
0.28
0.29
0.28
0.28
0.31
0.31
0.51
1.89%
(0.61%)
—
0.30
FCF per share€
0.60
0.58
0.62
0.63
0.58
0.52
0.50
0.50
0.46
0.49
0.41
(3.13%)
(1.16%)
—
0.12
Dividend per sh€
0.94
0.94
1.09
1.23
1.47
1.58
1.63
1.64
1.73
2.03
0.60
6.66%
8.72%
—
2.13
Div yield (avg)%
6.50
3.90
2.49
2.29
1.46
0.40
0.46
0.40
3.06
1.67
2.09
0.46
1.98
26
24.93
Payout ratio%
31.05
30.04
27.42
30.10
28.12
26.38
23.93
22.19
21.12
19.15
7.56
22.19
26.90
53
134.2
Shares (diluted)M
156.3
171.9
166.3
161.7
169.2
190.8
192.9
194.1
220.9
241.6
135.3
7.38%
4.13%
9
4.30
Buyback yield%
24.87
22.22
24.37
21.58
20.31
23.12
24.04
21.29
22.80
22.93
21.57
22.93
22.87
80
1.222
D/E ratiox
0.640
0.724
0.794
0.862
0.899
0.942
1.101
1.120
1.190
1.281
1.339
1.120
0.921
12
141.4
Enterprise value€M
41.89
39.29
35.31
38.91
39.42
44.02
39.71
43.34
45.01
43.84
178.8
2.15%
1.10%
20
83.73
LT debt€M
166.0
180.4
179.3
211.9
222.4
219.5
255.4
277.7
283.6
332.5
140.2
8.38%
7.26%
7
Revenue
€270.2M
1.06%
1.00×
Cost of revenue
€158.6M
0.86%
0.98×
Operating expenses
€63.89M
1.53%
1.05×
Cash and investments
16.23%
Goodwill & intangibles
14.86%