53.22
Revenue€M
91.60
92.90
92.96
94.69
98.35
99.19
102.6
105.9
106.7
108.4
57.23
1.96%
1.89%
56
23.88
Revenue growth%
1.79
3.52
4.11
5.04
5.59
4.49
6.19
6.94
6.92
8.65
28.65
6.92
5.32
19
20.54
Gross margin%
18.63
20.99
21.50
20.42
17.86
16.31
14.63
12.76
10.22
13.01
9.10
13.01
17.08
15
4.34
Operating margin%
21.86
19.69
19.98
17.62
16.03
18.04
18.30
16.28
14.99
12.11
27.54
16.28
17.83
23
5.91
Net margin%
36.83
39.66
39.37
38.79
36.67
37.76
35.93
37.21
37.36
37.53
2.69
37.36
37.45
71
36.42
P/E ratio (avg)x
56.75
54.97
62.62
73.36
79.66
85.11
93.56
105.2
111.4
121.0
10.05
105.2
82.39
51
13.88
EV/EBITx
18.83
18.55
17.43
17.26
16.73
18.21
20.77
21.88
21.41
21.09
35.46
21.09
18.69
59
12.07
FCF yield (avg)%
20.46
22.77
23.86
26.67
27.31
29.91
31.91
31.22
28.25
29.72
10.32
29.91
27.78
62
9.91
FCF margin%
24.24
26.53
26.23
28.63
26.01
26.12
23.54
22.85
21.46
19.02
23.01
22.85
25.12
94
1.048
FCF / Net incomex
0.533
0.535
0.572
0.612
0.673
0.745
0.888
0.938
0.944
0.913
0.857
0.913
0.709
31
27.04
ROIC%
9.26
9.83
10.42
11.53
11.02
10.83
11.57
11.32
13.18
12.14
7.05
11.57
11.17
28
21.23
Return on equity%
20.84
18.76
21.26
20.41
20.63
20.21
21.24
22.63
20.36
22.27
15.42
21.24
20.73
35
28.14
Return on assets%
25.88
27.30
29.48
32.31
30.83
32.10
30.85
33.83
33.84
31.35
16.88
32.10
31.10
33
0.72
EPS€
0.70
0.74
0.73
0.76
0.70
0.73
0.67
0.65
0.61
0.66
0.76
(1.08%)
(1.81%)
—
27.54
EPS growth%
13.02
15.84
14.88
13.54
13.92
16.16
15.77
17.47
19.63
19.04
2.48
17.47
15.81
69
1.69
Bookvalue per sh€
1.83
1.98
1.86
1.99
2.01
2.12
2.11
1.87
1.68
1.47
0.65
(6.01%)
(1.78%)
—
0.94
FCF per share€
2.32
2.35
2.80
3.36
3.54
3.74
3.83
3.71
3.76
4.42
0.48
4.54%
7.15%
—
1.94
Dividend per sh€
2.51
2.48
2.44
2.67
2.98
3.26
3.92
4.45
4.54
4.74
2.35
9.68%
7.06%
—
27.02
Div yield (avg)%
16.80
15.53
18.15
19.10
21.09
20.99
21.30
21.61
23.96
25.61
9.09
21.61
21.04
30
19.97
Payout ratio%
21.49
19.71
19.62
19.73
17.04
16.04
15.19
16.61
18.89
16.04
16.40
16.04
17.97
7
20.15
Shares (diluted)M
38.22
41.56
46.14
53.37
63.99
66.22
74.59
77.73
91.18
90.50
21.00
7.18%
10.53%
80
25.39
Buyback yield%
7.22
8.04
6.80
9.51
8.79
10.83
13.43
14.51
14.63
14.06
10.33
14.06
10.17
71
1.036
D/E ratiox
1.477
1.462
1.536
1.481
1.474
1.469
1.694
1.910
1.928
1.891
1.004
1.891
1.509
43
63.66
Enterprise value€M
53.68
64.06
68.84
71.46
83.34
89.28
105.4
127.4
152.8
171.4
43.11
15.51%
13.48%
39
60.21
LT debt€M
23.57
23.73
26.37
24.59
27.08
27.43
29.69
31.45
30.24
32.44
55.66
3.68%
3.93%
77
Revenue
€108.4M
1.89%
1.00×
Cost of revenue
€64.93M
2.01%
1.01×
Operating expenses
€15.53M
1.21%
0.94×