292.6
Revenue€M
231.1
236.7
242.3
253.6
267.1
273.4
286.5
302.6
317.4
322.6
322.6
3.85%
3.56%
26
2.31
Revenue growth%
11.03
13.36
14.26
12.91
13.97
11.63
13.17
15.25
17.33
17.10
21.58
15.25
13.67
90
9.11
Gross margin%
8.26
8.11
8.97
10.27
10.20
11.45
10.17
11.38
8.82
6.68
7.98
10.17
9.57
36
15.81
Operating margin%
19.47
18.70
20.40
18.93
16.78
19.53
20.71
17.92
19.12
17.25
14.39
19.12
19.03
35
7.60
Net margin%
37.48
35.60
36.49
34.69
32.40
31.01
30.47
30.09
29.08
27.09
13.05
30.09
31.71
47
6.534
P/E ratio (avg)x
38.08
44.77
53.87
64.42
66.05
74.98
80.42
86.07
91.60
106.0
8.408
86.07
70.52
68
34.64
EV/EBITx
24.91
23.73
27.27
32.40
33.96
33.97
38.33
37.16
43.53
51.36
30.10
38.33
33.96
78
23.17
FCF yield (avg)%
12.67
12.23
13.95
16.51
18.22
19.73
18.27
21.15
20.97
18.57
22.32
19.73
18.25
19
11.64
FCF margin%
10.79
7.94
6.20
5.28
2.28
2.61
0.98
1.70
1.02
2.89
23.62
1.70
2.75
42
0.911
FCF / Net incomex
0.971
1.060
1.089
1.073
1.154
1.311
1.244
1.173
1.122
1.059
0.328
1.173
1.105
8
8.40
ROIC%
25.64
25.27
26.83
28.62
25.90
26.19
28.09
29.47
31.64
31.62
13.17
29.47
27.46
72
12.67
Return on equity%
18.31
17.41
19.66
20.75
18.70
17.23
18.49
15.95
17.55
16.37
21.53
17.23
17.93
25
6.11
Return on assets%
20.05
18.86
18.45
18.37
16.91
15.51
15.43
18.37
18.84
21.13
24.43
18.37
18.41
93
25.91
EPS€
17.78
15.64
14.11
12.68
12.12
12.52
11.50
12.48
11.07
11.26
26.83
(1.47%)
(4.84%)
—
27.41
EPS growth%
19.06
20.16
22.12
19.24
20.29
21.00
21.83
19.15
19.91
19.48
6.85
19.91
20.03
75
22.53
Bookvalue per sh€
13.76
13.34
15.43
15.62
17.16
17.84
19.52
18.51
19.06
21.62
24.13
4.73%
4.10%
—
9.34
FCF per share€
22.53
24.28
26.21
24.85
23.62
24.72
27.83
32.11
31.03
30.20
8.53
5.04%
2.88%
—
17.67
Dividend per sh€
25.57
27.16
29.31
33.55
33.17
36.94
38.78
38.57
44.35
44.23
11.87
5.93%
5.08%
—
9.54
Div yield (avg)%
21.15
21.33
20.43
22.09
24.95
23.72
21.95
19.95
18.15
17.15
28.53
19.95
21.24
50
13.40
Payout ratio%
23.23
21.53
22.81
24.68
22.98
20.02
18.32
19.27
21.35
22.64
6.86
20.02
22.09
60
7.769
Shares (diluted)M
10.57
11.19
10.91
10.26
9.484
10.20
8.961
8.422
7.847
7.065
7.602
(5.72%)
(4.50%)
64
21.53
Buyback yield%
7.49
8.20
9.48
7.71
10.59
11.82
14.06
11.82
11.03
10.65
12.79
11.82
10.62
59
1.519
D/E ratiox
1.003
1.102
1.096
1.186
1.213
1.132
1.042
1.047
1.127
1.146
0.913
1.127
1.115
80
423.1
Enterprise value€M
15.03
16.89
19.25
21.88
24.43
23.59
25.22
25.37
25.81
27.92
334.1
2.71%
5.46%
54
379.8
LT debt€M
75.85
85.28
78.71
87.08
79.82
75.99
74.96
77.68
70.72
70.93
117.9
(2.34%)
0.32%
70
Revenue
€322.6M
3.56%
1.00×
Cost of revenue
€225.8M
3.56%
1.00×
Operating expenses
€68.53M
3.91%
1.03×
Goodwill & intangibles
12.96%
Spread over hurdle
(4.89%)