239.3
Revenue€M
308.0
314.8
316.0
317.3
329.5
340.2
339.4
342.7
349.0
346.9
249.7
1.04%
1.54%
23
29.19
Revenue growth%
9.03
6.67
8.50
6.07
4.58
1.86
1.98
3.70
5.69
5.01
16.22
3.70
5.35
85
8.75
Gross margin%
13.05
11.61
13.49
12.48
12.98
10.87
13.24
10.37
12.52
15.00
12.03
12.52
12.75
87
12.63
Operating margin%
8.51
6.57
4.88
3.32
3.35
2.02
2.44
0.40
0.40
2.33
24.96
2.02
2.88
50
8.05
Net margin%
24.39
22.18
19.63
17.01
15.25
14.68
17.50
20.06
19.39
18.86
6.23
18.86
19.13
92
21.50
P/E ratio (avg)x
28.24
29.28
26.31
27.59
29.45
30.55
29.01
26.03
23.87
25.62
37.84
26.03
27.91
11
26.24
EV/EBITx
8.850
8.940
9.709
9.224
9.739
9.166
9.509
9.026
9.211
8.808
20.71
9.166
9.188
9
7.27
FCF yield (avg)%
17.28
20.14
23.09
22.50
20.11
20.10
22.58
24.65
21.73
18.99
14.26
21.73
20.94
88
14.93
FCF margin%
27.84
27.09
28.28
27.69
26.71
24.78
23.19
22.86
23.41
26.15
28.85
23.41
26.43
19
1.756
FCF / Net incomex
1.570
1.507
1.407
1.492
1.376
1.373
1.307
1.428
1.603
1.682
1.659
1.428
1.460
41
17.42
ROIC%
20.91
18.75
16.60
18.20
21.05
23.33
24.61
25.84
23.36
20.69
20.26
23.36
20.98
24
27.17
Return on equity%
12.67
12.20
14.37
13.00
10.88
12.47
10.08
7.19
8.35
9.60
9.31
9.60
11.54
86
15.92
Return on assets%
14.77
17.04
18.35
17.65
19.89
22.44
23.66
23.78
23.32
23.00
18.67
23.32
21.16
83
8.16
EPS€
1.58
1.66
1.77
1.83
1.94
1.82
1.76
2.00
2.26
2.38
8.54
4.23%
4.13%
—
24.10
EPS growth%
11.26
14.17
11.55
11.71
9.10
7.02
5.44
7.92
7.95
10.77
29.83
7.92
9.93
25
7.79
Bookvalue per sh€
4.73
4.83
5.15
5.42
5.42
6.01
6.40
5.88
5.72
5.31
7.18
(0.40%)
2.32%
—
9.23
FCF per share€
10.81
11.54
13.07
14.74
14.81
15.95
17.27
17.44
17.31
18.48
2.81
4.53%
6.58%
—
5.36
Dividend per sh€
7.23
7.78
7.29
7.44
7.17
6.70
6.74
7.28
7.91
7.27
9.23
0.29%
(0.29%)
—
7.94
Div yield (avg)%
1.85
2.20
0.67
0.40
1.40
2.92
5.64
5.78
4.71
2.55
9.64
4.71
2.37
17
6.63
Payout ratio%
20.15
22.32
19.37
22.28
24.23
23.70
23.52
26.15
29.10
28.26
15.55
26.15
23.61
65
37.48
Shares (diluted)M
36.12
37.61
40.17
40.65
44.27
48.42
44.13
41.95
42.60
41.33
37.07
(1.37%)
1.23%
85
7.10
Buyback yield%
2.67
4.11
5.37
4.01
5.77
4.40
4.82
3.08
4.49
4.49
23.16
4.49
4.45
27
1.411
D/E ratiox
0.205
0.212
0.191
0.216
0.201
0.215
0.200
0.179
0.187
0.210
1.002
0.200
0.203
48
202.5
Enterprise value€M
173.8
181.9
192.0
210.2
225.5
240.1
222.0
245.2
242.2
249.5
150.7
2.04%
3.35%
36
161.1
LT debt€M
130.2
134.0
141.9
131.1
134.2
148.4
162.6
174.7
194.9
200.6
34.63
8.37%
4.91%
58
Revenue
€346.9M
1.54%
1.00×
Cost of revenue
€231.7M
1.86%
1.03×
Operating expenses
€33.10M
0.01%
0.86×
Goodwill & intangibles
21.60%
Spread over hurdle
(0.23%)