107.2
Revenue€M
117.0
122.1
125.7
126.5
132.4
138.7
140.3
145.9
150.2
153.1
119.0
2.95%
2.94%
74
28.92
Revenue growth%
12.46
10.57
11.45
12.40
10.49
11.13
9.21
8.02
7.72
10.08
7.10
9.21
10.53
9
5.69
Gross margin%
12.41
14.36
12.40
10.80
10.63
13.10
14.72
15.98
17.50
18.37
23.95
15.98
13.73
34
17.26
Operating margin%
5.49
8.30
10.92
9.82
7.12
5.16
2.30
1.50
2.33
1.82
27.20
2.30
5.33
55
4.52
Net margin%
25.79
28.05
28.31
25.61
26.98
29.98
32.10
33.54
31.50
33.03
20.78
32.10
29.14
74
36.71
P/E ratio (avg)x
30.55
29.81
30.85
33.79
33.80
35.30
35.86
32.62
35.60
32.45
34.21
35.30
33.21
91
26.75
EV/EBITx
10.49
10.41
9.687
10.60
11.72
11.23
11.01
11.59
11.08
12.71
15.30
11.23
11.05
81
10.46
FCF yield (avg)%
15.72
18.25
16.21
16.02
16.75
17.70
19.65
22.14
24.78
25.43
13.73
22.14
17.97
51
15.71
FCF margin%
5.31
6.41
4.52
4.66
3.45
5.20
7.75
7.17
8.51
5.86
13.37
7.17
5.58
82
0.327
FCF / Net incomex
1.656
1.793
1.970
1.788
1.717
1.488
1.495
1.581
1.664
1.514
1.621
1.514
1.660
58
28.77
ROIC%
24.75
22.60
22.26
19.27
20.33
18.66
19.51
17.95
19.91
20.70
22.31
19.51
20.12
86
16.52
Return on equity%
9.70
7.24
6.65
4.78
5.38
2.47
0.40
0.40
0.40
3.12
2.96
0.40
3.95
83
24.08
Return on assets%
6.97
6.87
8.55
7.64
6.73
5.65
6.26
3.95
6.73
7.13
25.42
6.26
6.80
14
5.18
EPS€
13.97
12.38
12.55
12.30
12.68
12.78
11.86
12.66
12.04
12.28
5.43
(0.64%)
(1.97%)
—
7.08
EPS growth%
10.17
9.65
9.84
11.76
14.58
15.45
17.42
18.43
20.18
18.99
7.45
18.43
15.02
20
2.22
Bookvalue per sh€
10.85
9.75
9.63
8.58
8.76
8.35
8.57
8.19
8.22
7.03
3.02
(4.31%)
(4.00%)
—
4.22
FCF per share€
5.47
5.95
6.42
6.89
7.25
8.27
8.02
8.80
9.04
9.41
2.73
5.37%
5.75%
—
7.92
Dividend per sh€
6.71
7.00
7.42
8.41
8.37
9.05
9.67
9.30
9.09
8.98
3.28
1.42%
3.35%
—
2.70
Div yield (avg)%
28.64
27.60
27.48
28.72
28.44
31.43
30.94
29.47
31.06
28.43
10.41
30.94
28.68
35
28.83
Payout ratio%
26.78
25.94
24.87
27.78
27.23
27.28
29.15
26.48
23.64
25.26
12.28
26.48
26.63
91
6.883
Shares (diluted)M
4.004
3.539
3.367
3.372
3.283
3.372
3.067
3.047
2.768
2.671
6.983
(4.04%)
(4.61%)
10
18.80
Buyback yield%
13.03
14.96
14.92
16.28
14.28
12.27
9.97
9.95
11.31
13.14
16.99
11.31
13.08
61
1.391
D/E ratiox
0.453
0.473
0.476
0.455
0.477
0.546
0.610
0.604
0.568
0.581
1.127
0.581
0.511
88
79.48
Enterprise value€M
26.64
26.07
24.76
23.64
24.49
22.67
23.70
23.76
24.61
23.59
102.2
(0.75%)
(0.89%)
61
20.07
LT debt€M
115.6
118.2
115.3
122.2
111.0
108.2
101.0
103.3
99.94
94.83
85.79
(3.10%)
(1.45%)
27
Revenue
€153.1M
2.94%
1.00×
Cost of revenue
€100.5M
3.06%
1.01×
Operating expenses
€21.20M
2.30%
0.94×