116.0
Revenue€M
148.2
145.7
142.9
143.6
147.6
149.2
146.3
150.0
152.2
156.0
118.5
1.12%
0.78%
51
9.27
Revenue growth%
6.05
6.64
7.29
8.06
6.96
7.45
7.84
10.50
12.03
10.77
14.56
10.50
7.64
81
22.06
Gross margin%
6.82
5.12
4.41
6.49
8.20
10.13
9.88
9.42
8.52
6.78
15.67
9.42
7.51
85
21.31
Operating margin%
9.64
12.27
11.18
9.15
10.87
8.70
6.59
5.32
4.73
4.52
14.62
5.32
8.93
21
15.65
Net margin%
11.98
14.42
16.87
15.04
16.11
15.21
12.69
15.28
16.39
15.07
10.62
15.21
15.14
75
17.62
P/E ratio (avg)x
40.03
37.89
43.57
44.09
51.03
47.23
48.41
54.60
61.54
60.58
35.12
54.60
47.82
21
18.51
EV/EBITx
21.67
25.16
26.43
29.24
34.39
39.42
46.56
53.56
51.86
59.75
34.46
51.86
36.90
84
4.06
FCF yield (avg)%
28.61
26.85
25.46
28.24
30.81
32.30
31.23
32.09
34.95
36.22
26.00
32.30
31.02
53
10.59
FCF margin%
22.74
22.31
25.18
25.56
26.72
24.24
23.10
21.64
22.96
25.56
22.59
23.10
23.67
35
1.285
FCF / Net incomex
0.840
0.769
0.843
0.949
0.990
1.013
1.137
1.126
1.143
1.189
1.449
1.137
1.002
59
18.61
ROIC%
3.05
3.51
1.82
4.07
2.80
2.63
3.39
2.61
4.71
2.45
10.18
2.63
2.93
88
16.60
Return on equity%
4.93
2.10
1.82
4.16
1.87
4.64
2.78
3.48
3.30
5.57
26.83
3.48
3.39
39
22.10
Return on assets%
13.85
13.16
14.68
16.00
18.55
20.72
22.60
24.94
21.96
20.79
13.33
21.96
19.63
8
1.53
EPS€
1.94
1.88
2.15
2.20
2.54
2.79
3.13
3.18
3.36
3.83
1.65
8.51%
6.85%
—
26.05
EPS growth%
18.33
20.27
17.37
15.01
15.90
16.65
14.10
13.91
12.14
13.92
18.35
13.92
15.46
12
1.67
Bookvalue per sh€
0.85
0.87
0.99
1.07
1.19
1.31
1.27
1.42
1.53
1.60
1.29
6.18%
6.72%
—
1.79
FCF per share€
1.72
1.72
1.60
1.62
1.43
1.47
1.58
1.66
1.64
1.79
0.32
4.63%
0.46%
—
1.10
Dividend per sh€
1.20
1.24
1.28
1.52
1.60
1.58
1.83
2.13
2.25
2.30
1.86
7.61%
7.19%
—
7.37
Div yield (avg)%
17.00
15.96
14.23
16.66
16.01
14.48
15.58
13.35
13.26
15.63
23.02
14.48
15.61
50
20.68
Payout ratio%
26.88
29.57
27.57
25.56
24.06
25.64
25.18
26.47
25.03
26.42
9.49
25.64
26.03
11
26.79
Shares (diluted)M
19.19
19.67
19.02
17.64
17.08
14.85
14.44
14.12
14.86
15.22
27.06
(2.29%)
(3.28%)
27
14.77
Buyback yield%
5.02
5.10
5.71
8.06
5.66
3.14
5.38
6.28
7.39
8.17
21.22
6.28
5.68
93
1.592
D/E ratiox
0.224
0.240
0.245
0.269
0.270
0.302
0.291
0.291
0.318
0.314
0.533
0.302
0.280
51
26.20
Enterprise value€M
128.9
124.5
118.6
125.7
119.3
130.2
124.9
120.3
126.7
124.2
15.31
0.80%
0.22%
86
15.11
LT debt€M
202.4
206.9
230.2
251.4
261.0
293.3
344.2
382.3
456.1
511.8
87.83
14.42%
10.03%
48
Revenue
€156.0M
0.78%
1.00×
Cost of revenue
€93.55M
1.09%
1.03×
Operating expenses
€27.11M
0.70%
0.99×