195.5
Revenue€M
406.9
417.6
439.0
441.9
452.6
474.7
489.2
492.9
501.9
508.6
209.3
2.36%
2.67%
12
7.67
Revenue growth%
13.08
10.71
10.62
11.42
14.00
15.65
17.60
15.10
13.84
12.65
13.72
15.10
13.46
37
24.70
Gross margin%
23.66
24.30
21.98
22.09
23.86
24.33
26.52
27.89
27.92
28.71
25.15
27.89
24.32
49
9.14
Operating margin%
3.79
3.42
4.01
3.25
4.68
6.80
4.87
5.72
6.92
8.27
14.15
6.80
4.78
89
11.45
Net margin%
10.29
10.33
7.56
7.71
6.90
7.91
7.42
6.79
9.15
7.39
25.11
7.42
7.64
58
33.70
P/E ratio (avg)x
26.78
26.70
24.38
24.66
24.00
22.90
24.47
26.79
27.17
24.60
35.47
24.60
24.63
53
23.89
EV/EBITx
22.71
21.70
22.03
21.84
20.52
20.57
19.29
18.16
18.91
16.50
12.75
18.91
20.55
57
29.23
FCF yield (avg)%
5.74
6.29
8.70
8.05
7.64
10.51
12.22
9.67
7.07
7.84
26.02
9.67
7.94
22
14.13
FCF margin%
15.31
16.20
18.87
16.57
16.31
16.95
16.04
16.90
14.43
13.96
11.52
16.04
16.25
41
1.514
FCF / Net incomex
0.354
0.385
0.377
0.434
0.487
0.523
0.585
0.625
0.721
0.771
0.917
0.625
0.505
27
12.28
ROIC%
20.57
22.78
22.33
22.15
23.39
21.69
19.58
21.16
19.51
21.73
19.89
21.16
21.71
51
10.66
Return on equity%
8.92
7.07
5.04
7.73
10.41
11.36
14.11
14.22
11.39
13.24
20.94
13.24
10.89
85
20.85
Return on assets%
13.24
14.90
16.40
15.78
14.53
17.32
20.31
20.69
23.39
24.85
22.92
20.69
16.86
87
1.55
EPS€
0.55
0.57
0.60
0.53
0.49
0.46
0.48
0.42
0.41
0.39
1.65
(4.71%)
(3.01%)
—
8.04
EPS growth%
13.33
10.61
8.21
8.56
6.79
5.87
8.56
7.51
9.06
8.35
27.38
8.35
8.45
42
1.21
Bookvalue per sh€
0.81
0.73
0.66
0.68
0.71
0.70
0.74
0.82
0.75
0.68
1.84
(0.92%)
(2.04%)
—
0.92
FCF per share€
0.44
0.45
0.50
0.58
0.56
0.60
0.71
0.74
0.81
0.84
1.25
8.34%
8.07%
—
1.81
Dividend per sh€
0.71
0.72
0.62
0.65
0.68
0.63
0.60
0.53
0.48
0.42
1.03
(9.31%)
(6.50%)
—
15.38
Div yield (avg)%
30.99
31.53
33.74
33.83
32.53
30.87
30.84
31.44
32.48
35.23
5.75
31.44
32.00
87
21.90
Payout ratio%
9.80
7.13
5.17
2.76
0.59
0.40
0.40
0.40
0.40
1.31
8.67
0.40
0.95
71
105.2
Shares (diluted)M
166.0
162.1
183.5
184.7
211.8
241.8
286.9
292.1
309.7
359.0
108.3
11.13%
9.51%
26
12.63
Buyback yield%
7.08
10.03
11.13
11.28
13.34
11.22
10.85
12.38
12.92
12.69
22.63
12.38
11.25
29
0.660
D/E ratiox
0.778
0.816
0.841
0.750
0.751
0.691
0.702
0.726
0.741
0.677
0.974
0.702
0.745
32
71.82
Enterprise value€M
225.5
237.9
230.9
258.5
294.6
303.1
334.1
342.8
375.3
421.1
131.7
7.41%
7.71%
20
111.6
LT debt€M
511.9
482.5
537.8
500.5
508.1
523.7
564.8
557.9
556.5
639.4
276.8
4.71%
3.71%
26
Revenue
€508.6M
2.67%
1.00×
Cost of revenue
€250.0M
2.92%
1.02×
Operating expenses
€100.7M
2.36%
0.97×
Spread over hurdle
(5.57%)