69.87
Revenue€M
64.84
65.96
66.99
69.46
71.30
74.97
78.79
79.87
80.48
81.35
75.25
2.67%
2.60%
35
15.93
Revenue growth%
27.76
25.90
24.01
23.43
25.63
26.44
26.36
26.95
28.39
29.56
18.53
26.95
26.40
14
17.39
Gross margin%
5.59
4.04
4.98
7.01
9.59
7.42
9.84
9.18
8.64
5.77
18.54
8.64
7.21
26
9.71
Operating margin%
17.84
16.73
15.71
14.35
13.09
10.20
9.72
11.66
9.99
7.68
12.63
9.99
12.38
9
10.73
Net margin%
13.28
10.34
11.00
13.43
13.39
16.01
18.60
18.53
21.48
18.89
3.67
18.60
14.72
35
36.40
P/E ratio (avg)x
14.63
16.36
17.67
21.10
23.23
27.98
27.35
29.87
32.02
35.36
25.66
29.87
25.29
45
33.61
EV/EBITx
32.26
36.40
37.91
42.18
39.71
45.17
47.34
45.44
49.36
47.38
23.19
47.34
43.68
31
2.01
FCF yield (avg)%
18.70
16.78
17.34
16.39
16.15
17.54
19.64
19.46
19.84
17.35
7.89
19.46
17.45
45
23.36
FCF margin%
15.68
16.55
16.24
18.47
20.22
20.29
22.93
23.71
21.38
18.47
8.75
21.38
19.35
75
1.492
FCF / Net incomex
2.034
2.036
2.204
2.375
2.240
2.432
2.405
2.486
2.442
2.629
0.227
2.442
2.390
76
2.18
ROIC%
25.36
24.95
24.22
24.79
23.96
26.93
24.27
24.24
23.10
21.84
25.17
24.24
24.25
62
18.93
Return on equity%
30.67
32.61
34.65
35.59
34.07
36.17
38.85
36.28
35.99
35.57
4.80
36.17
35.58
59
12.35
Return on assets%
9.79
11.29
11.94
14.05
15.45
18.27
16.05
17.70
14.84
17.20
2.45
17.20
15.14
44
0.63
EPS€
0.78
0.89
1.01
1.14
1.34
1.57
1.68
1.73
1.76
1.95
0.66
7.87%
9.70%
—
26.51
EPS growth%
9.38
12.00
9.07
6.74
9.22
11.20
9.55
9.71
9.02
9.36
11.29
9.55
9.37
17
0.32
Bookvalue per sh€
0.24
0.22
0.20
0.17
0.14
0.14
0.15
0.14
0.13
0.12
0.24
(4.22%)
(6.91%)
—
0.14
FCF per share€
0.87
0.97
1.15
1.16
1.13
1.19
1.16
1.39
1.36
1.57
0.17
6.77%
6.64%
—
0.37
Dividend per sh€
0.33
0.31
0.31
0.33
0.36
0.36
0.34
0.32
0.31
0.29
0.40
(3.93%)
(1.98%)
—
22.73
Div yield (avg)%
20.29
17.45
19.78
16.79
16.39
14.06
13.17
10.66
10.28
10.21
3.63
10.66
15.22
18
20.64
Payout ratio%
3.02
3.90
2.52
1.14
2.14
2.36
5.25
2.55
5.27
7.87
17.79
5.25
2.78
10
38.59
Shares (diluted)M
50.47
57.41
59.82
62.77
63.00
63.14
61.19
64.95
67.02
61.34
40.70
(0.53%)
3.21%
65
6.68
Buyback yield%
1.94
1.89
0.40
1.79
1.28
0.40
1.80
4.63
5.91
3.22
15.60
3.22
1.85
30
0.874
D/E ratiox
0.559
0.517
0.489
0.464
0.454
0.498
0.503
0.453
0.405
0.413
0.942
0.453
0.477
18
39.67
Enterprise value€M
26.36
22.64
21.55
19.16
16.70
14.73
12.60
13.46
11.33
10.83
37.03
(8.30%)
(9.48%)
52
54.53
LT debt€M
4.531
4.184
4.116
4.358
4.709
5.240
5.604
6.045
6.199
6.303
43.38
6.00%
2.36%
19
Revenue
€81.35M
2.60%
1.00×
Cost of revenue
€39.60M
3.08%
1.05×
Operating expenses
€19.28M
2.00%
0.94×
Goodwill & intangibles
15.52%