151.2
Revenue€M
160.3
167.5
168.8
177.0
185.3
193.3
200.5
201.5
202.2
202.8
158.9
1.82%
2.80%
45
4.42
Revenue growth%
0.40
2.31
2.30
4.22
3.38
5.43
6.15
4.60
6.39
7.52
16.77
6.15
4.41
14
8.62
Gross margin%
23.89
26.60
29.28
30.59
31.45
32.05
34.09
36.88
34.31
36.69
28.92
34.31
31.75
32
29.02
Operating margin%
25.27
26.71
29.69
30.40
31.67
29.19
27.59
28.96
26.40
27.39
28.52
27.59
28.28
62
27.67
Net margin%
16.41
17.18
15.65
18.28
18.62
21.48
22.56
25.47
26.80
27.19
16.15
25.47
20.05
77
7.952
P/E ratio (avg)x
41.98
42.51
48.20
54.39
65.58
68.01
68.92
82.51
98.65
100.7
23.30
82.51
66.80
33
14.14
EV/EBITx
10.02
10.96
11.71
10.74
9.866
8.937
7.915
8.034
8.630
9.214
33.43
8.630
9.540
58
14.34
FCF yield (avg)%
13.12
10.93
9.23
9.71
8.03
8.23
6.34
6.73
6.25
8.03
16.94
6.73
8.13
49
3.98
FCF margin%
20.56
20.82
20.60
18.68
17.05
19.58
17.04
17.57
15.43
12.47
2.69
17.04
18.13
82
0.761
FCF / Net incomex
2.262
2.310
2.047
1.879
1.681
1.803
1.895
1.958
2.066
1.868
0.586
1.895
1.927
16
4.73
ROIC%
16.45
13.89
16.52
13.80
13.48
11.51
8.94
6.68
6.55
8.39
10.06
8.39
12.49
38
12.04
Return on equity%
17.85
18.25
21.12
19.46
17.70
15.45
12.69
13.21
12.99
10.03
23.69
12.99
16.58
25
5.53
Return on assets%
2.44
2.59
2.03
1.43
0.40
1.26
0.40
0.40
0.81
3.77
18.67
0.81
1.35
51
0.50
EPS€
0.13
0.15
0.17
0.18
0.22
0.25
0.26
0.26
0.27
0.29
0.54
5.61%
9.05%
—
9.44
EPS growth%
6.51
5.48
4.53
3.81
1.55
1.53
3.18
3.88
2.38
2.35
9.59
2.38
3.50
55
0.11
Bookvalue per sh€
0.12
0.14
0.14
0.15
0.15
0.15
0.14
0.13
0.12
0.12
0.28
(5.14%)
(1.33%)
—
0.31
FCF per share€
0.38
0.41
0.42
0.48
0.49
0.57
0.60
0.69
0.69
0.80
0.49
10.31%
8.89%
—
0.16
Dividend per sh€
0.28
0.28
0.29
0.30
0.28
0.30
0.31
0.29
0.26
0.29
0.24
0.83%
(0.73%)
—
9.78
Div yield (avg)%
23.65
24.84
22.30
20.10
22.39
19.99
18.37
15.92
14.24
16.66
17.19
16.66
20.05
41
2.60
Payout ratio%
17.21
18.30
20.74
20.10
19.91
22.84
20.19
17.96
16.43
15.83
15.10
17.96
19.10
52
110.2
Shares (diluted)M
136.2
124.3
123.7
118.4
126.4
136.0
128.8
123.0
138.5
144.8
107.3
2.76%
1.25%
43
16.22
Buyback yield%
9.64
12.60
14.83
16.94
15.32
13.35
12.55
10.41
7.57
6.38
26.50
10.41
12.57
39
1.660
D/E ratiox
1.438
1.443
1.515
1.700
1.801
1.840
1.935
2.155
2.446
2.425
0.973
2.155
1.820
56
21.10
Enterprise value€M
32.50
30.61
31.10
33.95
31.20
33.60
36.06
36.02
36.41
31.80
61.59
0.39%
(0.15%)
50
53.83
LT debt€M
8.266
7.183
7.485
7.616
8.099
8.733
8.836
8.169
7.903
8.648
170.9
1.32%
0.62%
74
Revenue
€202.8M
2.80%
1.00×
Cost of revenue
€138.4M
2.94%
1.01×
Operating expenses
€37.93M
2.78%
1.00×
Goodwill & intangibles
16.54%