269.1
Revenue€M
156.9
168.7
185.5
199.6
214.3
235.4
255.4
273.4
301.4
326.3
278.3
8.77%
8.44%
43
29.28
Revenue growth%
27.02
27.34
28.15
26.35
25.74
25.30
22.74
23.65
21.54
20.05
18.36
22.74
25.52
33
23.94
Gross margin%
8.49
7.64
7.98
9.30
8.83
7.36
8.05
10.71
8.96
6.19
5.25
8.05
8.27
77
29.63
Operating margin%
25.52
24.07
24.92
24.74
24.64
23.09
24.82
26.72
26.73
27.65
8.21
26.72
24.87
17
25.38
Net margin%
3.65
2.63
0.52
0.40
0.40
0.42
0.40
0.40
0.40
1.35
9.59
0.40
0.41
69
8.939
P/E ratio (avg)x
26.50
28.55
29.92
32.45
33.51
35.45
39.12
46.86
46.20
47.20
33.05
46.20
34.48
39
8.925
EV/EBITx
40.12
38.20
40.86
43.55
41.64
40.69
45.62
45.07
51.72
52.89
26.22
45.62
42.60
77
13.33
FCF yield (avg)%
25.14
28.10
27.21
25.21
24.94
22.94
21.62
23.02
22.36
22.55
18.53
22.55
23.98
62
5.50
FCF margin%
25.07
23.74
24.56
26.33
25.31
24.46
21.87
22.20
21.88
23.82
2.43
22.20
24.14
42
1.618
FCF / Net incomex
1.147
1.304
1.234
1.172
1.298
1.205
1.130
1.078
1.024
1.041
0.577
1.078
1.159
58
7.00
ROIC%
31.22
33.19
31.53
30.74
29.62
30.95
32.48
31.68
28.78
26.20
6.76
30.95
31.08
41
17.51
Return on equity%
12.11
13.61
11.61
8.74
10.52
12.82
13.82
12.16
11.97
10.63
14.10
12.16
12.04
69
28.11
Return on assets%
20.11
18.17
20.57
18.14
18.23
19.45
20.03
17.28
16.44
14.81
27.50
17.28
18.20
78
5.19
EPS€
2.25
2.56
2.64
2.55
2.70
2.99
3.14
3.02
3.08
3.25
5.38
3.78%
4.49%
—
8.37
EPS growth%
32.28
34.81
37.16
36.36
36.30
34.06
36.67
39.42
36.84
33.90
4.38
36.67
36.33
73
2.94
Bookvalue per sh€
1.09
1.11
1.01
0.87
0.80
0.72
0.64
0.69
0.66
0.62
3.75
(5.14%)
(6.55%)
—
7.56
FCF per share€
3.41
3.27
3.30
3.50
3.97
4.34
4.85
4.84
4.76
4.82
6.06
3.95%
3.92%
—
6.94
Dividend per sh€
11.06
12.30
12.44
11.68
12.71
12.58
12.08
12.99
14.12
15.48
2.99
4.02%
4.18%
—
28.75
Div yield (avg)%
3.57
2.98
3.46
5.81
3.88
1.38
0.40
0.40
0.40
0.40
24.52
0.40
2.18
74
5.00
Payout ratio%
12.20
13.78
16.70
17.99
16.07
16.41
16.29
16.07
18.36
17.43
29.51
16.41
16.35
14
13.18
Shares (diluted)M
10.80
10.79
10.25
10.72
11.70
11.35
11.90
11.10
11.57
11.79
12.89
0.15%
(0.09%)
69
24.11
Buyback yield%
18.57
19.25
19.19
20.23
19.20
18.65
20.21
21.52
19.77
21.13
18.54
20.21
19.51
65
0.325
D/E ratiox
2.189
2.354
2.412
2.683
3.081
3.465
4.106
4.325
4.910
4.879
0.617
4.325
3.273
17
301.1
Enterprise value€M
88.38
92.65
103.2
108.1
107.4
104.1
108.3
114.3
109.1
105.8
42.41
(0.30%)
2.52%
11
16.83
LT debt€M
17.97
18.38
19.90
17.64
16.00
14.29
14.29
13.23
11.87
12.00
304.3
(5.60%)
(5.15%)
21
Revenue
€326.3M
8.44%
1.00×
Cost of revenue
€228.4M
8.44%
1.00×
Operating expenses
€57.33M
8.15%
0.97×