138.9
Revenue€M
141.6
147.5
155.8
162.2
164.7
170.7
175.7
180.1
185.9
148.8
164.0
2.77%
3.71%
30
21.49
Revenue growth%
23.01
25.79
27.11
24.82
24.84
25.94
23.26
23.52
26.02
24.07
17.95
24.84
24.83
6
10.53
Gross margin%
27.08
27.22
29.99
29.82
31.70
30.35
31.21
31.57
32.84
3.20
26.15
31.57
30.17
50
3.18
Operating margin%
20.21
18.70
21.32
22.36
23.00
24.73
25.18
27.79
25.40
11.01
13.87
25.18
22.68
48
10.11
Net margin%
16.86
16.66
18.21
20.80
22.55
24.57
22.29
21.10
23.54
16.52
19.89
22.55
20.95
94
11.91
P/E ratio (avg)x
12.25
12.65
13.11
11.65
11.61
11.97
10.61
10.94
11.84
10.33
27.05
11.61
11.91
26
13.27
EV/EBITx
21.27
23.26
24.86
29.93
32.29
33.11
39.16
39.25
42.70
20.77
36.81
39.16
31.11
34
12.36
FCF yield (avg)%
10.52
8.22
10.74
9.03
7.56
9.89
9.88
11.90
12.96
22.58
17.26
9.89
10.20
17
19.03
FCF margin%
3.27
2.04
3.55
5.52
4.67
5.05
6.42
9.33
6.33
26.42
6.53
6.33
5.29
54
0.374
FCF / Net incomex
0.961
1.051
0.951
0.887
0.958
0.857
0.831
0.858
0.951
0.917
0.317
0.858
0.935
13
25.68
ROIC%
17.67
19.08
18.82
20.03
17.87
16.65
19.27
17.09
19.43
28.36
24.46
17.87
18.34
37
20.49
Return on equity%
26.34
27.12
24.51
26.01
23.90
24.75
27.72
30.24
27.63
16.20
14.16
27.63
26.17
63
26.25
Return on assets%
11.62
10.23
9.12
9.33
10.22
7.22
4.98
6.97
6.35
14.60
8.97
6.97
9.23
33
0.07
EPS€
0.23
0.22
0.22
0.21
0.19
0.17
0.17
0.15
0.14
0.07
0.08
(8.48%)
(4.27%)
—
9.20
EPS growth%
27.54
27.23
30.16
27.23
26.00
23.02
25.11
26.52
29.31
4.04
5.32
26.00
26.88
69
0.12
Bookvalue per sh€
0.20
0.20
0.19
0.20
0.18
0.19
0.17
0.17
0.16
0.18
0.10
(3.74%)
(2.34%)
—
0.21
FCF per share€
0.23
0.26
0.30
0.29
0.31
0.30
0.30
0.30
0.30
0.11
0.06
0.32%
4.09%
—
0.07
Dividend per sh€
0.15
0.17
0.18
0.19
0.21
0.22
0.20
0.20
0.23
0.11
0.15
3.98%
5.34%
—
7.73
Div yield (avg)%
20.48
21.19
20.37
17.75
18.37
18.61
19.67
20.23
21.74
20.33
7.49
19.67
20.30
61
21.18
Payout ratio%
25.80
24.81
25.21
22.57
24.43
25.84
25.63
28.36
28.63
19.97
14.05
25.84
25.71
70
0.462
Shares (diluted)B
0.723
0.806
0.805
0.835
0.926
1.067
1.007
1.005
1.060
0.456
0.451
4.90%
6.00%
57
10.48
Buyback yield%
13.84
13.13
11.24
11.41
8.49
6.22
6.79
5.28
6.43
29.61
12.12
6.43
9.86
48
0.300
D/E ratiox
0.722
0.811
0.949
1.042
1.011
1.107
1.198
1.397
1.399
0.780
0.796
1.198
1.026
52
71.91
Enterprise value€M
21.70
24.57
27.05
30.15
33.90
36.27
37.04
39.35
40.88
29.27
169.1
6.28%
6.57%
80
57.36
LT debt€M
130.6
132.6
127.6
122.0
118.1
137.5
155.4
150.8
174.1
128.3
150.3
7.37%
2.75%
74
Revenue
€185.9M
3.71%
1.00×
Cost of revenue
€123.1M
3.68%
1.00×
Operating expenses
€28.99M
4.71%
1.10×
Goodwill & intangibles
16.67%