16.64
Revenue€M
30.15
32.66
34.64
37.07
39.37
41.43
45.29
47.84
50.63
55.10
18.44
6.96%
6.97%
16
6.89
Revenue growth%
24.89
21.91
19.49
21.94
19.82
21.61
22.00
19.62
21.82
20.78
8.95
21.61
21.72
35
8.49
Gross margin%
18.52
20.33
21.80
21.44
22.86
23.41
23.61
24.39
25.95
25.98
7.98
24.39
23.13
52
15.08
Operating margin%
19.61
18.75
16.73
16.12
18.71
18.96
18.52
17.63
17.57
17.28
21.19
17.63
18.07
75
26.10
Net margin%
21.30
18.45
17.03
17.99
17.45
16.97
14.66
12.04
14.28
13.33
12.63
14.28
17.00
31
12.74
P/E ratio (avg)x
22.40
24.50
23.39
20.71
20.65
19.67
19.71
17.73
17.76
16.54
33.55
17.76
20.18
57
17.17
EV/EBITx
68.70
78.75
91.25
101.2
113.4
131.7
131.8
137.8
150.0
173.4
24.41
137.8
122.5
47
4.22
FCF yield (avg)%
9.78
12.06
13.28
13.84
14.45
13.87
12.84
13.49
12.83
13.64
29.78
13.49
13.39
29
20.35
FCF margin%
14.43
14.57
16.57
19.44
18.85
19.69
20.82
19.56
17.98
19.56
25.75
19.56
19.15
52
0.631
FCF / Net incomex
0.536
0.479
0.424
0.392
0.381
0.395
0.373
0.330
0.339
0.337
1.065
0.339
0.386
93
5.15
ROIC%
32.83
34.55
33.02
34.29
32.23
32.98
33.86
35.52
34.61
36.18
14.86
34.61
34.07
57
5.84
Return on equity%
20.61
23.03
21.44
20.08
17.79
18.82
18.28
16.61
17.63
19.54
20.75
18.28
19.18
56
11.91
Return on assets%
17.77
16.84
16.68
18.43
18.75
15.87
16.92
17.03
16.79
13.97
20.08
16.79
16.88
35
1.34
EPS€
1.07
1.00
0.96
0.84
0.81
0.79
0.80
0.78
0.80
0.86
1.37
1.11%
(3.14%)
—
5.70
EPS growth%
18.21
19.48
19.38
21.71
22.96
20.44
20.52
20.68
18.71
20.05
16.34
20.44
20.24
29
0.36
Bookvalue per sh€
0.95
1.01
0.96
0.90
0.81
0.81
0.87
0.94
0.88
0.97
0.84
3.61%
0.68%
—
0.69
FCF per share€
0.27
0.29
0.33
0.37
0.38
0.37
0.36
0.37
0.40
0.46
1.09
3.67%
6.27%
—
1.52
Dividend per sh€
1.03
0.97
1.03
1.03
1.06
1.13
1.20
1.29
1.33
1.26
0.44
3.55%
2.70%
—
8.25
Div yield (avg)%
12.53
12.99
11.18
12.77
9.99
8.15
5.82
3.10
1.12
0.53
10.39
3.10
9.07
34
3.41
Payout ratio%
23.83
20.95
19.66
18.25
15.44
13.90
13.88
12.50
13.42
10.68
3.67
13.42
14.67
73
46.14
Shares (diluted)M
38.17
43.31
45.68
43.59
43.13
48.52
49.89
54.24
55.46
49.91
45.55
2.96%
3.33%
22
18.78
Buyback yield%
22.04
23.92
22.06
20.09
21.86
23.37
24.05
26.86
24.51
22.97
18.32
24.05
23.17
37
1.242
D/E ratiox
1.742
1.914
2.066
1.952
2.140
2.221
2.279
2.513
2.765
2.492
1.377
2.492
2.180
80
33.95
Enterprise value€M
85.35
87.73
101.1
102.1
104.4
105.3
109.5
123.4
143.2
160.5
14.74
8.99%
8.49%
39
28.80
LT debt€M
16.28
17.32
20.13
21.17
22.47
26.57
28.76
28.21
31.51
34.78
48.67
9.12%
8.72%
65
Revenue
€55.10M
6.97%
1.00×
Cost of revenue
€38.57M
7.11%
1.01×
Operating expenses
€10.41M
6.53%
0.96×
Goodwill & intangibles
18.80%
Property and equipment
18.53%