399.7
Revenue€M
290.6
305.4
316.1
333.6
354.4
376.4
394.8
415.1
433.4
456.2
423.8
5.18%
5.01%
59
27.09
Revenue growth%
28.03
25.83
28.56
30.39
27.44
26.24
27.63
30.20
28.92
26.74
20.41
27.63
27.83
40
13.46
Gross margin%
21.16
20.34
21.39
23.50
20.98
22.84
21.92
23.47
20.53
21.74
24.86
21.92
21.57
39
28.40
Operating margin%
8.02
7.74
10.01
9.59
7.91
6.44
7.55
9.88
7.27
8.03
3.97
7.55
7.97
63
7.34
Net margin%
21.77
22.58
21.15
19.79
18.56
17.32
15.66
17.16
16.54
18.92
14.30
17.16
18.74
40
17.17
P/E ratio (avg)x
30.37
34.25
41.74
46.06
51.79
61.82
68.81
81.75
99.61
101.5
23.64
81.75
56.81
39
11.07
EV/EBITx
16.17
17.46
17.86
16.27
16.07
15.56
15.59
17.16
18.68
19.68
7.253
17.16
16.71
79
16.17
FCF yield (avg)%
0.89
0.40
0.40
0.40
2.35
4.30
3.02
4.34
3.34
1.43
9.12
3.34
1.89
27
24.38
FCF margin%
30.57
33.48
33.89
32.06
30.90
32.48
35.38
33.37
35.20
33.50
23.03
33.50
33.42
35
0.911
FCF / Net incomex
1.094
1.151
1.303
1.355
1.524
1.484
1.402
1.346
1.465
1.484
1.286
1.465
1.379
25
4.24
ROIC%
17.97
15.76
17.56
19.60
20.53
21.34
23.54
21.86
20.53
23.47
18.01
21.86
20.53
53
9.33
Return on equity%
11.21
9.34
7.02
9.97
8.07
10.97
11.49
13.92
12.47
12.22
7.82
12.22
11.09
85
22.91
Return on assets%
7.42
5.95
6.51
4.97
3.33
3.70
4.29
4.40
4.92
5.40
13.91
4.40
4.95
7
9.74
EPS€
7.88
7.68
7.82
7.91
8.92
8.63
9.13
9.12
9.06
8.38
10.24
(1.25%)
1.75%
—
9.64
EPS growth%
14.02
14.08
13.95
12.53
10.49
11.62
12.11
14.77
13.86
13.51
5.13
13.51
13.69
25
5.61
Bookvalue per sh€
4.09
3.86
3.33
3.60
3.29
3.49
2.95
2.55
2.74
2.79
2.52
(3.19%)
(5.28%)
—
6.38
FCF per share€
7.98
8.73
7.78
8.38
9.25
10.10
9.77
9.28
9.50
8.54
6.72
(1.59%)
1.83%
—
5.24
Dividend per sh€
5.23
5.30
5.66
5.19
5.73
5.20
5.09
5.22
4.95
4.64
5.02
(4.12%)
(0.06%)
—
15.07
Div yield (avg)%
5.29
7.28
10.24
8.94
9.77
9.59
9.86
7.65
4.85
3.96
25.51
7.65
8.30
83
3.02
Payout ratio%
10.99
9.90
7.75
7.59
5.10
4.99
7.53
8.83
9.82
9.58
21.83
8.83
8.29
7
21.07
Shares (diluted)M
33.25
36.80
41.17
46.09
51.45
47.57
43.33
47.42
53.52
52.93
21.34
0.57%
6.06%
67
29.50
Buyback yield%
23.53
24.31
24.50
22.74
23.39
21.37
24.11
23.37
25.01
24.17
3.74
24.11
23.82
31
1.044
D/E ratiox
0.793
0.855
0.978
0.986
1.122
1.223
1.254
1.365
1.354
1.364
1.332
1.354
1.172
41
0.119
Enterprise value€B
0.519
0.528
0.609
0.603
0.714
0.869
0.924
1.027
1.247
1.355
0.338
13.66%
12.04%
41
61.79
LT debt€M
261.1
266.4
287.7
301.0
308.7
343.9
361.6
360.3
325.9
324.5
235.2
1.00%
1.69%
56
Revenue
€456.2M
5.01%
1.00×
Cost of revenue
€280.8M
4.77%
0.98×
Operating expenses
€95.55M
5.23%
1.02×
Goodwill & intangibles
21.85%