322.0
Revenue€M
301.5
318.6
334.9
352.4
367.2
387.0
401.0
426.0
447.4
479.7
359.0
5.49%
5.18%
48
5.72
Revenue growth%
8.25
8.11
10.12
9.30
11.48
13.05
15.83
14.00
15.24
12.68
10.44
14.00
12.08
78
15.82
Gross margin%
22.60
23.29
23.60
23.41
25.51
23.18
21.30
22.63
24.48
23.12
4.54
23.12
23.23
46
7.59
Operating margin%
25.69
24.24
21.30
22.93
23.67
25.03
25.66
24.95
27.48
26.38
22.75
25.66
24.99
84
27.84
Net margin%
10.50
7.97
7.05
6.85
9.25
11.62
10.62
7.83
8.31
8.03
5.25
8.31
8.17
41
24.74
P/E ratio (avg)x
30.23
31.71
34.62
33.33
35.95
40.26
41.84
38.30
35.23
35.44
10.70
38.30
35.34
52
30.63
EV/EBITx
15.14
15.90
16.78
14.91
16.42
14.82
15.51
15.29
15.76
14.32
30.11
15.29
15.40
26
4.07
FCF yield (avg)%
16.42
17.87
18.19
16.34
14.55
17.16
15.99
17.86
17.56
17.57
3.95
17.56
17.36
48
6.07
FCF margin%
13.93
16.36
16.81
16.00
15.78
13.59
16.30
18.30
16.44
15.86
26.01
16.30
16.15
27
0.341
FCF / Net incomex
1.307
1.225
1.119
1.079
1.160
1.268
1.413
1.597
1.614
1.697
1.548
1.597
1.287
67
23.96
ROIC%
23.35
21.04
19.90
22.23
24.32
21.42
21.08
18.36
18.87
20.38
8.68
20.38
21.06
93
9.76
Return on equity%
11.27
14.14
14.96
15.31
17.82
15.53
16.26
18.60
18.52
18.56
9.13
18.52
15.90
56
8.52
Return on assets%
1.83
0.41
0.40
0.93
0.80
0.75
0.99
2.24
1.97
0.40
24.68
0.99
0.86
9
0.84
EPS€
0.92
0.96
0.92
0.98
1.09
1.10
1.23
1.37
1.32
1.19
0.91
1.78%
1.67%
—
16.64
EPS growth%
20.76
23.29
23.65
23.24
24.93
23.38
23.43
22.30
23.83
24.81
6.67
23.43
23.40
86
1.40
Bookvalue per sh€
2.01
2.18
2.25
2.41
2.88
3.47
3.57
3.85
4.33
4.62
1.48
9.89%
9.61%
—
0.93
FCF per share€
0.47
0.47
0.51
0.56
0.65
0.74
0.72
0.71
0.81
0.85
0.49
5.67%
6.91%
—
0.21
Dividend per sh€
0.21
0.19
0.16
0.16
0.16
0.15
0.14
0.14
0.15
0.16
0.24
(0.15%)
(2.72%)
—
27.19
Div yield (avg)%
17.76
20.33
20.24
18.76
19.12
16.52
17.68
18.97
20.24
19.26
5.56
18.97
19.05
94
10.04
Payout ratio%
19.24
20.99
20.93
23.68
23.58
24.12
21.34
19.44
20.69
18.70
23.74
20.69
20.96
35
293.9
Shares (diluted)M
341.3
318.8
357.8
396.3
417.1
418.8
405.0
427.3
406.5
388.0
291.1
(1.43%)
2.37%
62
5.69
Buyback yield%
17.23
18.54
20.02
22.24
20.39
19.36
19.71
16.94
16.17
17.14
3.59
17.14
18.95
53
1.234
D/E ratiox
1.978
2.006
2.409
2.868
3.427
3.523
3.703
3.887
3.965
4.614
0.577
3.887
3.475
29
184.0
Enterprise value€M
223.1
215.9
225.1
234.3
251.7
226.8
227.4
234.0
232.5
213.5
176.6
(3.24%)
(1.32%)
11
211.6
LT debt€M
172.2
160.8
159.6
144.6
150.0
160.9
170.2
186.1
181.6
204.8
43.57
6.43%
0.94%
75
Revenue
€479.7M
5.18%
1.00×
Cost of revenue
€295.4M
5.19%
1.00×
Operating expenses
€56.13M
4.68%
0.95×
Goodwill & intangibles
18.10%
Spread over hurdle
28.45%