92.00
Revenue€M
185.0
186.7
182.9
183.8
188.5
187.8
185.5
181.6
184.8
184.5
101.1
(0.43%)
0.23%
27
9.80
Revenue growth%
11.31
9.59
12.36
11.00
10.61
10.00
10.37
10.77
10.24
8.32
28.15
10.24
10.49
58
26.59
Gross margin%
8.91
11.50
11.25
13.47
15.65
13.53
12.22
14.55
13.41
12.05
22.45
13.41
12.82
44
17.93
Operating margin%
10.26
8.66
11.42
12.87
12.51
10.52
11.13
12.50
10.63
8.89
5.68
10.63
10.88
61
28.18
Net margin%
4.09
1.45
2.99
5.68
3.76
5.86
4.95
2.00
3.48
3.84
13.61
3.84
3.80
41
8.418
P/E ratio (avg)x
34.94
37.57
39.74
36.51
36.58
37.30
42.00
39.31
37.81
37.56
26.13
37.81
37.57
92
17.42
EV/EBITx
25.03
27.90
27.84
26.04
28.02
27.86
28.94
27.35
25.20
22.78
34.58
27.35
27.59
38
10.87
FCF yield (avg)%
3.84
5.78
7.69
5.16
7.49
4.76
3.20
1.55
0.40
0.82
17.18
1.55
4.30
19
25.75
FCF margin%
23.64
25.03
25.16
26.24
23.96
22.97
23.31
25.50
27.26
29.96
12.14
25.50
25.09
57
1.095
FCF / Net incomex
0.542
0.578
0.643
0.590
0.564
0.584
0.583
0.534
0.473
0.423
0.906
0.534
0.571
20
9.36
ROIC%
20.01
17.86
16.33
14.05
12.01
14.85
16.05
13.30
14.48
15.86
23.25
14.85
15.35
38
19.64
Return on equity%
31.92
31.47
29.19
30.24
29.09
26.51
23.73
23.65
20.89
22.83
7.27
23.65
27.80
86
18.81
Return on assets%
16.55
15.57
15.07
15.74
16.29
15.88
14.33
16.01
14.55
16.18
21.06
15.88
15.81
32
7.68
EPS€
6.33
6.83
6.73
6.50
6.89
7.35
6.78
6.69
6.63
7.08
8.55
0.55%
1.10%
—
18.60
EPS growth%
23.87
22.20
23.51
20.80
18.11
16.02
13.43
14.96
16.48
15.72
6.09
15.72
17.29
24
6.85
Bookvalue per sh€
10.42
10.58
12.68
14.86
17.62
18.82
22.89
25.72
28.46
30.44
7.43
11.55%
11.12%
—
4.23
FCF per share€
2.72
2.73
2.92
2.78
2.67
2.77
2.51
2.39
2.14
2.21
2.41
(3.68%)
(1.01%)
—
1.63
Dividend per sh€
8.92
8.30
8.39
8.38
7.42
6.71
7.07
6.32
7.04
6.67
1.76
(2.11%)
(3.20%)
—
10.45
Div yield (avg)%
3.92
1.73
0.40
0.40
1.92
4.80
3.38
4.92
6.26
6.32
29.45
4.92
3.65
81
20.20
Payout ratio%
12.04
14.99
16.17
15.90
18.25
19.50
17.41
15.81
17.68
17.12
29.19
17.41
16.65
76
16.89
Shares (diluted)M
24.42
24.42
23.90
27.17
26.40
27.22
31.19
36.45
39.93
42.96
16.73
10.23%
6.95%
57
18.70
Buyback yield%
27.58
27.81
26.81
26.69
29.31
32.18
30.15
31.09
30.90
32.24
21.01
31.09
29.73
41
0.637
D/E ratiox
1.014
0.918
0.965
0.870
0.822
0.723
0.703
0.635
0.666
0.724
1.599
0.703
0.773
95
34.12
Enterprise value€M
286.8
312.3
317.9
343.8
398.3
430.3
509.2
514.7
523.5
611.9
228.6
8.97%
9.79%
5
238.2
LT debt€M
309.8
319.0
355.9
385.3
427.1
407.0
448.4
503.1
578.0
627.8
224.2
8.01%
7.77%
35
Revenue
€184.5M
0.23%
1.00×
Cost of revenue
€103.0M
(0.05%)
0.97×
Operating expenses
€39.84M
0.27%
1.00×