57.80
Revenue€M
137.1
139.0
142.2
143.2
145.6
148.5
154.7
161.1
161.5
165.5
62.18
2.59%
2.06%
44
25.36
Revenue growth%
5.08
5.55
5.37
3.02
0.40
2.04
4.52
4.07
6.31
8.40
19.31
4.52
4.80
62
22.66
Gross margin%
10.77
10.69
12.09
14.60
13.96
14.49
13.55
15.07
13.47
15.56
22.32
14.49
13.75
79
3.92
Operating margin%
24.75
27.16
25.47
23.04
22.64
24.36
27.20
24.86
26.14
25.16
7.56
25.16
25.01
76
19.44
Net margin%
3.19
0.56
0.40
2.70
1.11
0.58
0.40
0.40
0.86
0.40
22.04
0.40
0.57
65
19.46
P/E ratio (avg)x
7.769
8.104
8.132
7.869
8.527
8.392
9.330
8.602
9.497
9.635
31.17
9.330
8.459
14
18.23
EV/EBITx
14.53
13.33
13.53
14.02
14.09
12.49
13.99
14.27
15.43
16.65
24.77
14.27
14.05
86
24.37
FCF yield (avg)%
9.02
9.00
11.23
11.70
11.87
11.57
10.07
8.35
7.50
5.17
28.83
8.35
9.55
19
11.03
FCF margin%
16.58
17.22
15.97
18.69
20.99
23.72
24.23
26.72
29.40
29.99
15.34
26.72
22.36
25
1.402
FCF / Net incomex
0.629
0.593
0.580
0.673
0.688
0.661
0.648
0.621
0.722
0.694
1.372
0.661
0.655
74
27.47
ROIC%
17.53
17.32
17.42
16.08
14.29
12.92
15.62
13.56
11.82
13.87
12.98
13.56
14.96
35
10.72
Return on equity%
25.76
24.48
26.73
24.55
23.06
22.78
24.94
22.80
24.58
22.71
20.00
22.80
24.52
46
28.53
Return on assets%
0.40
0.84
1.18
1.73
0.40
0.40
0.40
2.08
0.40
0.63
6.77
0.40
0.52
46
54.75
EPS€
39.02
39.13
41.01
35.31
32.77
31.71
30.28
32.29
34.02
35.34
60.37
1.52%
(0.42%)
—
13.38
EPS growth%
29.05
28.53
27.52
24.87
25.04
26.02
23.76
21.35
21.08
23.67
14.48
23.67
24.96
45
87.37
Bookvalue per sh€
111.18
114.03
126.32
143.64
154.41
153.63
168.08
201.31
224.94
244.54
78.31
9.63%
9.47%
—
16.06
FCF per share€
26.85
31.31
36.36
38.31
37.82
38.72
43.95
49.91
58.22
58.38
90.75
9.07%
7.68%
—
50.84
Dividend per sh€
107.21
118.93
128.76
139.07
150.83
150.51
160.78
172.51
164.90
160.20
63.14
1.21%
4.56%
—
5.10
Div yield (avg)%
1.95
2.08
3.08
1.90
4.52
3.98
4.45
6.35
7.15
7.86
16.36
6.35
4.21
35
23.99
Payout ratio%
24.13
22.46
21.28
22.07
24.54
26.78
24.09
23.22
22.86
21.46
4.88
23.22
23.04
70
0.919
Shares (diluted)M
1.168
1.354
1.405
1.491
1.703
1.653
1.607
1.810
2.100
2.129
0.942
4.57%
6.07%
8
11.79
Buyback yield%
17.08
14.84
13.52
11.63
12.74
11.41
10.25
8.81
11.25
12.84
25.59
11.25
12.19
50
1.772
D/E ratiox
0.220
0.201
0.199
0.204
0.183
0.173
0.173
0.166
0.142
0.153
0.944
0.166
0.178
68
45.02
Enterprise value€M
44.34
46.75
46.42
52.14
55.99
55.10
61.31
66.57
63.98
64.96
47.55
3.02%
3.18%
24
29.78
LT debt€M
100.1
91.06
98.04
104.6
107.0
108.6
113.3
113.6
127.4
115.4
77.50
1.53%
0.64%
95
Revenue
€165.5M
2.06%
1.00×
Cost of revenue
€115.8M
2.06%
1.00×
Operating expenses
€30.49M
1.88%
0.98×