331.3
Revenue€M
290.6
302.2
305.4
315.5
330.5
340.3
349.0
357.9
373.2
386.6
352.1
3.18%
2.88%
23
21.82
Revenue growth%
10.19
11.21
11.13
11.16
12.85
13.67
13.05
11.10
11.70
12.21
14.74
12.21
11.45
43
15.57
Gross margin%
24.26
24.82
25.82
24.31
26.13
24.00
25.81
27.52
27.14
26.33
6.63
26.33
25.81
9
23.41
Operating margin%
5.43
5.84
8.50
5.78
3.17
2.73
5.68
7.50
5.94
4.26
20.04
5.68
5.73
71
2.87
Net margin%
9.41
11.24
12.45
14.10
11.89
13.07
15.58
15.44
17.74
19.72
3.90
15.58
13.58
90
30.70
P/E ratio (avg)x
11.77
11.10
11.78
11.19
9.970
9.203
8.792
9.283
8.964
9.334
19.09
9.203
9.652
67
24.38
EV/EBITx
38.96
39.59
39.64
39.69
39.66
37.19
38.64
37.21
33.38
34.38
11.96
37.19
38.80
91
21.67
FCF yield (avg)%
21.41
23.87
24.25
22.20
20.70
23.60
21.24
22.55
24.63
24.64
12.54
23.60
23.07
14
23.47
FCF margin%
18.53
20.99
23.48
22.83
22.95
21.36
18.58
18.68
18.09
17.04
18.39
18.58
19.84
13
0.932
FCF / Net incomex
1.234
1.354
1.313
1.492
1.629
1.530
1.506
1.561
1.796
1.962
1.449
1.561
1.518
76
22.67
ROIC%
23.88
21.45
19.02
18.17
16.03
14.62
13.88
14.78
16.87
17.07
19.82
14.78
16.97
63
25.59
Return on equity%
15.13
15.85
15.29
16.59
19.56
22.17
20.28
20.53
17.99
19.00
29.14
20.28
18.50
19
15.17
Return on assets%
17.49
15.45
14.23
16.54
19.03
20.32
19.61
20.25
18.52
19.92
29.94
19.92
18.78
63
5.69
EPS€
4.20
4.70
4.53
4.78
5.02
5.38
5.44
6.25
7.20
6.85
6.19
6.38%
4.74%
—
6.83
EPS growth%
3.70
3.18
2.70
0.93
0.40
0.40
1.46
3.91
5.12
4.00
6.23
3.91
2.94
35
4.60
Bookvalue per sh€
4.88
4.82
4.27
4.30
4.63
4.15
4.05
4.33
4.67
4.25
6.12
(1.72%)
(1.19%)
—
3.17
FCF per share€
10.12
10.56
11.91
13.03
13.23
14.95
17.85
17.82
18.98
20.96
2.77
9.63%
8.34%
—
3.64
Dividend per sh€
4.10
4.34
4.24
4.35
3.97
4.30
4.05
4.44
4.42
4.72
5.28
3.54%
1.53%
—
25.19
Div yield (avg)%
29.35
30.83
27.92
28.70
27.92
28.40
30.07
30.23
33.12
33.20
4.06
30.23
29.71
55
7.31
Payout ratio%
8.26
8.86
7.29
10.15
11.44
9.36
9.98
11.33
12.50
13.89
25.40
11.33
10.06
41
30.77
Shares (diluted)M
36.75
39.60
38.72
42.99
39.85
41.91
42.02
46.06
45.42
47.97
30.57
3.78%
3.51%
33
7.98
Buyback yield%
27.27
26.06
27.00
27.26
29.86
28.51
31.28
32.18
34.99
35.13
28.63
32.18
29.19
39
0.179
D/E ratiox
1.739
1.725
1.678
1.547
1.579
1.551
1.599
1.770
1.705
1.977
0.934
1.705
1.692
90
255.6
Enterprise value€M
364.4
427.8
458.4
520.9
578.5
622.8
638.6
697.4
658.0
739.3
325.4
5.03%
7.01%
79
247.4
LT debt€M
235.1
246.0
259.2
308.1
314.2
362.5
400.0
406.8
443.9
511.6
165.3
10.25%
7.89%
14
Revenue
€386.6M
2.88%
1.00×
Cost of revenue
€214.3M
3.19%
1.03×
Operating expenses
€81.41M
2.23%
0.94×
Cash and investments
17.52%