52.41
Revenue€M
203.0
199.9
200.6
197.2
197.6
195.3
196.4
201.0
202.7
200.9
57.57
0.33%
0.06%
19
16.59
Revenue growth%
18.25
18.93
19.74
20.64
23.02
25.05
27.15
24.45
23.85
22.07
19.20
24.45
22.55
8
7.07
Gross margin%
16.91
16.83
17.07
16.03
15.68
15.37
14.69
12.22
14.47
16.90
20.01
14.69
15.86
52
3.98
Operating margin%
16.48
14.15
15.35
17.74
19.32
19.52
20.62
20.93
21.30
22.91
3.39
20.93
19.42
78
28.16
Net margin%
0.40
1.21
0.40
0.40
1.96
1.14
1.93
2.52
3.25
4.78
13.59
2.52
1.57
59
7.706
P/E ratio (avg)x
11.67
11.50
11.67
14.02
15.37
17.46
17.73
17.74
18.61
19.17
7.808
17.74
16.42
28
17.02
EV/EBITx
15.12
17.36
18.94
18.27
21.02
24.03
25.26
27.52
29.12
33.55
15.42
27.52
22.53
45
21.21
FCF yield (avg)%
11.92
14.16
13.39
11.23
12.03
14.75
12.82
13.10
14.10
15.02
9.68
14.10
13.25
48
4.68
FCF margin%
3.40
1.36
0.40
0.40
0.40
0.40
0.40
1.59
1.95
3.40
4.29
1.59
0.88
14
0.415
FCF / Net incomex
0.208
0.212
0.202
0.212
0.210
0.179
0.190
0.174
0.162
0.166
0.631
0.174
0.196
17
28.29
ROIC%
30.94
33.00
35.40
32.96
30.25
30.35
30.03
30.39
31.48
29.34
8.69
30.35
30.66
16
6.94
Return on equity%
17.67
20.60
22.12
23.29
24.69
24.90
25.17
23.00
24.25
24.98
19.88
24.90
23.77
78
13.69
Return on assets%
23.57
23.43
21.68
19.62
19.33
18.82
21.42
22.73
24.42
25.07
11.69
22.73
22.20
86
4.57
EPS€
9.59
8.90
9.36
10.04
10.81
9.85
10.61
11.28
12.49
12.81
4.78
3.45%
3.61%
—
13.53
EPS growth%
23.77
22.06
19.83
21.44
23.64
25.47
28.24
26.42
23.52
22.43
4.52
25.47
23.58
77
7.80
Bookvalue per sh€
5.58
6.14
6.53
6.14
6.95
7.37
7.19
8.42
8.68
10.12
3.71
7.80%
5.49%
—
8.62
FCF per share€
11.11
12.50
14.89
17.06
19.57
20.96
23.74
26.45
29.46
31.93
7.35
10.29%
10.95%
—
13.43
Dividend per sh€
10.23
9.60
8.86
9.69
10.80
11.22
12.09
12.01
13.38
13.23
13.18
4.14%
2.41%
—
22.54
Div yield (avg)%
20.69
21.68
19.95
22.88
23.56
20.76
21.91
23.23
22.93
25.02
2.97
22.93
22.39
76
16.73
Payout ratio%
22.60
25.02
24.31
26.23
25.29
27.19
28.87
26.06
25.68
28.26
4.31
27.19
25.87
38
11.95
Shares (diluted)M
10.88
10.44
9.920
9.906
9.736
9.533
10.59
10.32
9.613
8.681
11.41
(2.27%)
(2.99%)
58
23.12
Buyback yield%
1.77
0.40
0.40
1.75
4.61
5.60
6.52
9.07
12.05
11.79
13.04
9.07
5.11
40
0.990
D/E ratiox
1.087
1.123
1.214
1.255
1.275
1.427
1.557
1.500
1.520
1.378
1.622
1.500
1.326
44
54.07
Enterprise value€M
148.4
167.7
181.3
176.1
162.8
174.2
169.1
159.4
169.3
188.9
136.3
3.02%
3.01%
74
81.73
LT debt€M
104.3
110.5
116.5
139.4
149.4
171.1
195.2
216.8
238.3
236.9
108.3
9.66%
10.27%
77
Revenue
€200.9M
0.06%
1.00×
Cost of revenue
€114.2M
(0.31%)
0.96×
Operating expenses
€44.27M
0.38%
1.03×
Goodwill & intangibles
16.35%