120.5
Revenue€M
175.6
189.1
201.8
217.7
233.1
246.2
259.0
276.3
299.9
313.8
126.6
6.13%
6.75%
54
8.67
Revenue growth%
26.59
24.29
22.56
19.91
20.23
21.67
23.41
25.10
23.57
22.22
8.35
23.41
22.99
14
23.85
Gross margin%
9.04
6.25
6.21
8.40
5.99
7.29
5.16
4.53
3.04
1.08
18.03
4.53
6.10
23
15.33
Operating margin%
18.32
20.53
19.81
21.73
21.15
20.81
20.82
19.99
22.25
20.50
18.41
20.81
20.67
24
3.68
Net margin%
30.31
32.67
35.21
33.07
34.88
34.05
31.49
33.22
30.90
28.41
13.83
31.49
32.87
9
19.19
P/E ratio (avg)x
24.41
22.64
21.50
23.28
24.26
23.06
24.61
24.15
25.65
27.70
29.53
24.61
24.21
10
21.81
EV/EBITx
14.07
14.69
15.20
13.30
11.58
10.59
11.15
10.92
10.26
9.694
6.440
10.59
11.37
59
26.37
FCF yield (avg)%
12.13
10.91
13.60
12.18
12.32
14.36
15.97
14.18
15.02
17.99
17.33
15.02
13.89
53
19.05
FCF margin%
30.71
27.76
29.31
31.30
29.19
29.73
29.42
32.09
31.38
30.91
7.39
30.91
30.22
90
1.106
FCF / Net incomex
0.494
0.471
0.444
0.447
0.428
0.424
0.403
0.369
0.359
0.398
0.141
0.398
0.426
46
26.72
ROIC%
26.63
28.86
29.16
27.23
28.86
29.77
27.84
26.22
27.70
28.16
10.08
27.84
28.00
14
9.21
Return on equity%
7.40
7.05
7.23
4.32
2.88
1.83
0.40
0.40
0.40
0.76
4.48
0.40
2.36
59
22.37
Return on assets%
21.30
21.72
19.93
18.13
17.77
17.89
17.32
19.58
17.89
14.95
5.55
17.89
18.01
83
2.52
EPS€
3.06
3.00
2.99
3.19
2.78
2.84
3.01
2.84
2.76
2.84
2.80
0.44%
0.05%
—
26.93
EPS growth%
4.11
6.80
7.89
8.64
7.65
10.61
8.62
5.83
6.13
6.35
4.72
6.35
7.23
49
0.77
Bookvalue per sh€
3.00
3.34
3.41
3.84
3.75
3.75
3.69
4.34
4.29
4.99
0.89
5.87%
5.89%
—
3.03
FCF per share€
4.43
4.89
4.57
4.55
4.34
4.02
3.90
3.67
4.00
4.34
3.31
(0.03%)
(0.20%)
—
1.67
Dividend per sh€
3.38
3.48
3.30
3.22
3.57
3.56
3.71
3.67
3.96
4.24
3.64
3.49%
2.76%
—
21.59
Div yield (avg)%
9.04
10.98
10.95
8.77
9.52
12.06
11.43
8.68
9.50
10.97
6.19
10.97
10.23
89
8.31
Payout ratio%
31.84
31.54
34.25
33.17
30.39
29.77
30.49
30.68
29.74
29.35
17.91
29.77
30.59
73
62.34
Shares (diluted)M
87.99
84.33
90.27
100.4
114.5
127.7
124.1
143.0
150.0
156.0
62.07
6.38%
7.33%
24
24.31
Buyback yield%
28.65
25.74
24.66
26.11
23.92
24.15
22.39
21.70
24.64
22.38
23.70
22.39
24.40
38
1.425
D/E ratiox
1.715
1.891
1.968
2.110
2.191
2.392
2.123
2.082
2.263
2.186
1.010
2.186
2.117
77
206.7
Enterprise value€M
174.3
167.4
154.2
150.2
153.3
138.0
122.6
112.3
102.5
101.4
325.3
(7.93%)
(5.75%)
41
204.9
LT debt€M
28.21
29.82
30.63
30.40
34.87
35.57
35.96
39.21
37.56
35.68
307.8
0.46%
2.45%
65
Revenue
€313.8M
6.75%
1.00×
Cost of revenue
€133.9M
6.99%
1.02×
Operating expenses
€73.74M
7.01%
1.02×
Goodwill & intangibles
17.03%