173.0
Revenue€M
218.0
220.5
216.6
212.6
217.0
222.7
223.5
228.7
224.3
224.2
191.0
0.65%
0.12%
85
16.43
Revenue growth%
22.42
24.74
23.64
24.12
22.99
22.58
22.63
23.11
20.17
19.96
12.27
22.58
22.81
63
6.89
Gross margin%
26.97
28.78
27.36
28.38
29.48
27.34
30.25
32.75
31.93
34.61
26.44
31.93
29.13
45
29.93
Operating margin%
14.00
12.88
14.26
12.38
13.04
11.91
11.12
13.01
13.54
11.45
10.01
11.91
12.95
70
4.47
Net margin%
12.05
12.95
12.71
11.28
11.45
11.77
9.03
6.45
5.23
4.17
28.95
6.45
11.36
55
23.84
P/E ratio (avg)x
12.81
13.39
13.10
12.57
14.00
12.45
12.75
12.69
11.61
11.95
30.59
12.45
12.72
72
21.55
EV/EBITx
24.47
24.84
27.01
29.45
30.24
28.89
31.72
30.17
27.48
28.50
27.21
28.89
28.70
51
4.12
FCF yield (avg)%
15.26
13.64
15.09
16.47
16.76
15.85
16.46
15.43
13.24
11.90
23.49
15.43
15.35
69
4.02
FCF margin%
14.97
15.45
13.68
12.17
13.90
16.29
15.59
15.18
17.36
16.12
18.09
16.12
15.32
77
0.515
FCF / Net incomex
1.253
1.218
1.345
1.541
1.499
1.559
1.707
1.999
2.140
2.432
1.170
1.999
1.550
79
20.29
ROIC%
16.35
14.14
14.62
11.81
13.96
16.46
16.53
14.98
12.23
9.49
24.09
14.98
14.38
93
3.35
Return on equity%
4.95
7.72
6.09
7.53
7.06
6.31
8.02
10.31
11.64
13.68
11.89
10.31
7.62
34
29.84
Return on assets%
19.79
17.70
18.49
16.69
15.66
14.14
14.15
12.61
14.71
12.44
20.56
14.14
15.19
41
1.95
EPS€
0.87
0.92
1.01
1.08
1.15
1.38
1.55
1.61
1.74
1.89
2.16
10.42%
9.39%
—
9.60
EPS growth%
29.01
27.49
28.93
28.70
27.83
28.22
26.72
26.54
28.22
29.17
21.92
28.22
28.22
11
1.59
Bookvalue per sh€
6.22
6.91
6.53
6.93
6.70
6.81
7.60
8.69
10.06
9.64
3.26
7.53%
6.04%
—
0.60
FCF per share€
1.96
1.86
1.97
2.03
2.10
2.11
2.34
2.29
2.33
2.19
2.11
0.80%
1.42%
—
3.08
Dividend per sh€
3.16
3.05
3.11
3.09
3.50
3.45
3.90
4.24
4.50
4.55
2.57
5.39%
4.59%
—
17.35
Div yield (avg)%
23.40
24.15
22.18
24.43
24.84
27.51
29.23
28.42
30.67
29.38
20.75
29.23
26.18
84
9.12
Payout ratio%
15.13
14.77
16.29
17.06
19.52
16.81
15.89
18.12
18.50
20.95
16.12
18.12
16.93
44
34.96
Shares (diluted)M
27.66
26.92
24.21
23.30
24.03
20.81
20.19
17.71
15.22
13.52
36.33
(10.86%)
(8.06%)
52
11.11
Buyback yield%
14.38
16.38
15.04
12.18
14.83
17.57
17.72
17.98
19.49
19.82
8.37
17.98
16.97
78
0.890
D/E ratiox
0.634
0.610
0.678
0.698
0.675
0.751
0.803
0.837
0.856
0.917
1.389
0.837
0.725
78
190.9
Enterprise value€M
44.91
48.43
51.65
55.98
58.80
66.17
61.68
58.90
58.06
66.57
45.01
2.51%
3.48%
76
105.0
LT debt€M
216.4
251.3
265.7
255.9
245.4
262.5
249.9
259.4
258.5
299.2
134.4
4.05%
3.45%
65
Revenue
€224.2M
0.12%
1.00×
Cost of revenue
€156.9M
0.12%
1.00×
Operating expenses
€46.43M
0.06%
0.99×
Goodwill & intangibles
14.04%
Spread over hurdle
(0.64%)