68.56
Revenue€M
65.13
68.28
72.42
74.45
75.52
79.76
84.30
87.33
88.91
91.97
72.65
4.02%
3.79%
52
22.14
Revenue growth%
26.84
25.54
27.69
28.88
30.58
33.04
33.21
31.89
30.38
32.66
22.83
32.66
30.48
81
18.18
Gross margin%
19.28
16.72
15.47
14.55
13.33
11.93
13.53
13.14
13.88
11.02
14.94
13.14
13.71
6
20.01
Operating margin%
24.29
23.02
20.88
19.54
17.63
18.69
15.97
18.70
15.86
17.11
19.21
17.11
18.69
8
8.24
Net margin%
27.57
28.85
31.16
28.40
31.21
28.94
26.60
28.00
25.39
25.97
8.75
26.60
28.20
22
12.22
P/E ratio (avg)x
26.97
26.36
28.04
30.33
35.67
34.89
34.36
33.01
35.14
36.16
28.48
34.89
33.69
45
22.37
EV/EBITx
40.08
41.18
39.10
44.95
44.35
45.34
49.19
48.40
52.69
51.89
30.16
49.19
45.14
12
28.99
FCF yield (avg)%
12.71
14.63
14.35
13.32
12.52
11.28
8.82
6.71
5.48
4.03
8.28
6.71
11.90
7
28.97
FCF margin%
22.07
20.41
21.18
19.49
19.83
21.56
23.26
24.97
24.99
24.09
6.22
24.09
21.81
75
0.807
FCF / Net incomex
1.417
1.315
1.307
1.378
1.496
1.526
1.542
1.732
1.634
1.744
0.961
1.634
1.511
15
8.88
ROIC%
12.12
11.87
9.25
6.30
6.27
8.30
9.15
10.32
11.39
8.49
15.19
9.15
9.20
63
6.91
Return on equity%
16.29
15.49
16.52
17.46
17.43
16.33
19.08
20.17
18.42
21.17
13.75
19.08
17.44
56
17.77
Return on assets%
27.09
25.56
23.51
21.16
23.79
25.93
27.57
29.11
30.96
30.01
18.85
29.11
26.51
5
0.46
EPS€
0.49
0.46
0.49
0.49
0.49
0.45
0.39
0.38
0.39
0.36
0.48
(5.77%)
(2.54%)
—
21.18
EPS growth%
15.80
17.10
15.26
16.57
18.29
20.12
22.25
19.63
19.92
16.93
27.14
19.92
17.70
71
0.43
Bookvalue per sh€
0.19
0.20
0.21
0.22
0.24
0.22
0.26
0.24
0.28
0.31
0.41
5.39%
4.75%
—
0.44
FCF per share€
0.41
0.40
0.38
0.33
0.36
0.34
0.35
0.33
0.33
0.32
0.23
(2.33%)
(1.99%)
—
0.51
Dividend per sh€
0.21
0.19
0.22
0.22
0.22
0.24
0.24
0.26
0.29
0.30
0.33
6.87%
3.68%
—
14.06
Div yield (avg)%
6.30
6.09
8.24
8.04
7.35
8.90
7.01
6.22
6.74
5.26
15.58
6.74
6.87
37
18.77
Payout ratio%
0.40
0.48
0.40
0.40
3.35
2.61
1.86
1.90
0.40
0.40
6.72
1.86
0.44
86
161.2
Shares (diluted)M
183.6
211.1
207.4
218.4
204.6
222.6
244.5
234.9
256.7
251.0
160.5
4.17%
3.76%
50
23.71
Buyback yield%
25.09
27.76
29.09
28.91
30.34
32.52
34.33
35.74
33.87
33.74
15.71
33.87
31.43
65
1.588
D/E ratiox
0.150
0.149
0.165
0.165
0.186
0.196
0.194
0.207
0.196
0.198
0.875
0.196
0.190
33
45.08
Enterprise value€M
34.80
34.29
32.94
35.38
35.33
37.46
36.19
39.16
41.34
43.59
58.33
4.29%
1.07%
88
4.332
LT debt€M
115.8
122.7
138.4
159.8
179.1
180.8
192.0
179.1
169.1
166.4
17.82
(1.45%)
5.14%
92
Revenue
€91.97M
3.79%
1.00×
Cost of revenue
€55.72M
3.58%
0.98×
Operating expenses
€10.89M
5.03%
1.13×
Spread over hurdle
37.91%