50.41
Revenue€M
197.6
201.9
202.3
207.8
209.5
218.6
222.9
232.0
238.2
246.6
55.27
3.32%
2.65%
38
6.57
Revenue growth%
9.58
6.67
3.78
1.82
0.40
2.38
0.40
1.05
0.40
0.40
3.39
0.40
1.44
56
13.76
Gross margin%
29.40
27.52
26.29
27.07
29.44
27.16
26.70
24.50
22.59
22.73
24.51
24.50
26.88
8
22.25
Operating margin%
23.87
24.92
27.08
25.44
25.42
26.87
24.50
23.85
22.30
21.74
9.88
23.85
24.71
20
21.61
Net margin%
8.79
8.23
9.23
6.30
9.13
8.01
7.13
9.75
11.65
12.78
6.89
9.75
8.96
71
25.12
P/E ratio (avg)x
12.56
14.87
16.83
19.97
22.09
24.24
27.46
28.08
30.19
32.61
10.12
28.08
23.17
77
6.891
EV/EBITx
17.21
15.98
14.36
12.92
13.68
14.27
13.44
11.85
11.83
12.05
32.76
12.05
13.56
30
15.43
FCF yield (avg)%
21.74
23.04
23.72
23.81
22.05
19.15
21.66
20.35
17.48
18.91
7.58
19.15
21.70
48
28.06
FCF margin%
21.17
23.68
22.04
20.20
21.02
20.90
23.33
24.26
23.53
21.59
16.10
23.33
21.82
91
0.692
FCF / Net incomex
1.582
1.759
1.800
1.815
2.197
2.491
3.002
3.054
3.086
3.445
0.685
3.054
2.344
85
25.91
ROIC%
11.80
10.09
8.53
10.72
11.12
8.55
7.04
6.39
6.53
6.74
22.49
6.74
8.54
95
4.87
Return on equity%
19.81
22.51
21.36
22.22
25.20
23.07
21.11
20.64
20.92
21.45
29.45
21.11
21.41
61
10.36
Return on assets%
32.80
33.98
36.84
36.52
39.41
40.30
40.21
39.88
39.08
37.26
21.40
39.88
38.17
93
7.08
EPS€
11.01
10.48
10.81
12.34
13.43
13.50
13.85
15.55
18.00
18.84
7.40
7.01%
6.65%
—
16.91
EPS growth%
7.42
9.01
6.40
7.31
6.33
3.52
3.85
4.46
2.55
2.48
21.82
3.52
5.40
14
6.27
Bookvalue per sh€
12.74
14.67
16.71
19.35
22.12
21.49
24.59
28.17
32.15
33.18
8.15
8.44%
11.35%
—
4.52
FCF per share€
8.67
9.02
9.05
10.05
10.04
10.50
9.61
8.61
8.20
7.94
3.66
(4.59%)
(1.56%)
—
7.54
Dividend per sh€
2.77
3.14
3.29
3.70
3.55
3.56
3.94
4.17
4.14
4.34
8.00
4.09%
5.78%
—
19.93
Div yield (avg)%
29.04
31.34
29.75
28.33
31.22
28.88
25.94
23.07
22.12
22.85
28.85
23.07
28.61
16
4.04
Payout ratio%
13.25
15.45
14.02
12.02
9.78
7.64
7.16
7.03
7.17
4.57
11.23
7.16
8.71
76
10.64
Shares (diluted)M
14.33
16.71
16.12
16.92
16.17
15.91
15.76
15.50
15.93
17.50
10.20
1.59%
1.67%
79
3.32
Buyback yield%
12.63
11.35
13.73
12.82
13.14
10.66
13.17
11.98
14.28
14.33
25.15
13.17
12.98
39
1.374
D/E ratiox
1.156
1.299
1.259
1.265
1.267
1.301
1.279
1.321
1.187
1.310
0.908
1.301
1.273
47
111.0
Enterprise value€M
175.5
203.8
210.1
232.4
243.4
241.8
245.0
276.9
320.1
353.1
96.13
7.72%
8.59%
76
49.21
LT debt€M
318.3
361.1
426.6
479.1
560.9
536.7
595.1
658.4
628.7
708.4
105.5
4.78%
10.18%
46
Revenue
€246.6M
2.65%
1.00×
Cost of revenue
€135.5M
2.62%
1.00×
Operating expenses
€47.06M
2.72%
1.01×
Spread over hurdle
14.69%