13.38
Revenue€M
149.0
154.7
160.5
163.8
163.5
166.1
170.9
176.7
184.1
192.2
14.55
3.29%
2.87%
56
17.49
Revenue growth%
13.14
11.34
9.51
10.27
9.64
7.05
9.35
8.12
6.30
6.53
28.78
7.05
9.43
66
27.60
Gross margin%
32.88
33.43
32.14
31.41
32.72
33.12
34.05
33.00
34.40
33.70
7.69
33.70
33.06
56
8.58
Operating margin%
0.40
0.40
2.55
0.40
0.40
0.40
0.40
0.98
1.26
2.78
19.46
0.98
0.40
53
18.68
Net margin%
21.42
23.15
23.48
23.17
24.68
22.26
20.23
20.90
22.85
23.31
3.55
22.26
23.00
38
22.56
P/E ratio (avg)x
22.06
22.91
24.17
23.44
23.17
24.42
21.96
22.53
19.65
17.76
28.65
21.96
22.72
85
33.55
EV/EBITx
34.81
39.89
43.68
51.63
54.63
60.45
58.51
69.39
78.46
77.23
36.71
69.39
56.57
66
17.90
FCF yield (avg)%
16.04
17.62
16.13
17.77
14.98
17.05
15.67
14.19
15.45
16.01
12.77
15.67
16.02
19
7.76
FCF margin%
4.56
1.85
2.64
0.40
0.40
0.72
1.55
0.40
0.40
0.40
22.69
0.40
0.56
71
0.474
FCF / Net incomex
2.692
3.191
3.095
3.195
3.330
3.868
4.108
4.305
4.198
4.529
1.353
4.198
3.599
61
19.59
ROIC%
22.52
25.10
22.11
24.50
25.63
27.16
30.13
29.93
30.53
29.74
9.61
29.93
26.39
66
6.43
Return on equity%
13.84
11.94
12.05
14.79
16.93
17.65
16.15
13.33
14.56
15.56
13.27
15.56
14.68
8
25.91
Return on assets%
14.85
14.11
13.79
12.93
10.79
8.33
10.06
9.00
6.99
5.95
27.44
8.33
10.43
18
0.98
EPS€
1.47
1.58
1.58
1.58
1.66
1.78
1.85
1.96
2.01
2.42
1.05
7.91%
6.07%
—
2.77
EPS growth%
25.91
23.71
22.22
24.27
24.59
26.57
26.88
27.37
25.37
24.04
8.82
26.57
24.98
89
0.78
Bookvalue per sh€
0.36
0.37
0.41
0.44
0.43
0.41
0.48
0.49
0.55
0.58
0.66
6.30%
4.70%
—
0.53
FCF per share€
0.42
0.47
0.50
0.53
0.54
0.56
0.63
0.61
0.61
0.61
0.74
2.24%
2.89%
—
1.07
Dividend per sh€
0.88
0.98
1.02
1.04
1.12
1.29
1.26
1.29
1.29
1.24
0.77
2.03%
3.78%
—
23.61
Div yield (avg)%
18.32
16.81
14.77
12.05
12.23
11.64
12.74
11.81
13.03
10.15
22.19
11.81
12.48
38
28.77
Payout ratio%
24.19
22.93
24.57
24.73
26.40
23.69
26.53
26.43
27.02
27.60
15.34
26.53
25.57
10
40.98
Shares (diluted)M
59.54
65.92
67.19
76.10
77.95
86.18
97.32
96.09
108.9
118.6
42.39
8.75%
8.21%
33
12.73
Buyback yield%
24.06
21.36
20.45
17.88
17.42
17.36
15.18
17.32
17.29
19.70
17.38
17.32
17.65
22
0.385
D/E ratiox
2.213
2.451
2.405
2.317
2.338
2.577
2.962
3.359
3.892
3.929
0.986
3.359
2.514
17
31.83
Enterprise value€M
108.7
115.4
115.0
105.3
115.9
118.7
109.2
105.3
110.9
111.8
84.27
(0.72%)
0.25%
94
86.99
LT debt€M
61.96
64.23
70.35
79.36
72.36
70.76
71.06
67.70
69.59
75.92
82.82
0.96%
2.66%
72
Revenue
€192.2M
2.87%
1.00×
Cost of revenue
€113.7M
2.90%
1.00×
Operating expenses
€30.63M
2.83%
1.00×