27.90
Revenue€M
137.0
136.7
141.0
144.9
147.8
150.9
153.5
159.6
163.8
165.0
29.46
2.23%
1.81%
88
19.30
Revenue growth%
4.87
6.01
8.60
6.10
3.56
1.54
0.40
3.34
5.58
3.93
11.99
3.34
4.40
62
28.87
Gross margin%
20.38
22.91
22.76
20.78
21.54
19.45
19.41
20.42
22.13
22.73
27.05
20.42
21.16
59
20.53
Operating margin%
26.63
29.42
30.54
30.61
28.86
29.31
30.35
32.72
31.82
33.20
14.76
31.82
30.45
34
28.25
Net margin%
9.81
8.70
10.22
8.42
9.34
9.14
10.18
8.18
9.56
11.98
15.83
9.56
9.45
75
6.680
P/E ratio (avg)x
24.68
22.38
19.54
19.85
17.68
17.60
17.60
15.53
15.86
16.78
16.89
16.78
17.64
14
24.75
EV/EBITx
33.31
36.31
39.57
38.46
36.85
38.98
44.80
42.30
42.42
48.84
26.28
42.42
39.27
72
17.99
FCF yield (avg)%
21.65
24.00
25.84
25.30
27.70
26.78
29.48
27.95
27.71
30.01
9.31
27.95
27.24
95
23.57
FCF margin%
19.88
22.25
19.94
20.91
22.30
24.65
27.57
27.22
25.20
27.08
18.36
27.08
23.47
22
0.310
FCF / Net incomex
0.801
0.834
0.867
0.959
1.004
0.913
0.967
0.911
0.982
0.973
1.039
0.967
0.936
53
4.79
ROIC%
11.65
11.27
11.32
12.47
11.23
12.04
10.16
7.73
6.52
3.57
7.53
7.73
11.25
65
26.89
Return on equity%
31.48
31.90
34.32
34.07
31.78
29.49
29.30
31.92
33.25
34.42
23.51
31.92
31.91
47
8.34
Return on assets%
2.14
3.17
4.75
2.11
0.40
2.95
2.33
0.40
0.40
0.50
23.20
0.50
2.13
18
2.12
EPS€
7.49
8.37
8.78
9.82
9.93
10.15
10.42
11.48
13.19
15.12
2.23
8.77%
8.93%
—
14.63
EPS growth%
22.20
20.96
22.36
23.89
23.74
21.20
23.14
24.76
23.19
23.36
12.09
23.19
23.16
81
6.62
Bookvalue per sh€
5.30
5.70
6.12
6.01
6.03
5.71
5.70
5.41
5.32
4.78
1.96
(4.55%)
(0.97%)
—
6.30
FCF per share€
1.27
1.44
1.55
1.43
1.43
1.56
1.68
1.71
1.66
1.80
5.76
4.72%
4.51%
—
7.13
Dividend per sh€
5.18
5.52
5.33
5.33
5.38
5.90
5.56
5.37
5.09
5.10
2.02
(1.03%)
0.35%
—
24.37
Div yield (avg)%
16.92
17.34
19.39
18.66
20.53
18.12
19.55
21.52
21.68
19.61
4.07
19.61
19.47
45
25.54
Payout ratio%
7.14
4.48
6.22
6.66
6.55
7.42
5.67
8.26
11.19
10.79
15.30
8.26
6.90
40
11.11
Shares (diluted)M
10.83
10.76
9.886
10.62
11.37
11.96
10.87
10.06
11.27
11.51
11.11
0.25%
(0.38%)
39
26.98
Buyback yield%
32.26
34.73
36.18
36.61
33.94
34.62
33.22
34.13
34.89
34.59
8.08
34.59
34.61
64
0.876
D/E ratiox
0.169
0.155
0.143
0.152
0.140
0.135
0.132
0.141
0.147
0.142
0.389
0.141
0.143
89
7.828
Enterprise value€M
110.5
115.3
113.4
108.0
100.8
93.63
87.57
82.40
82.46
82.66
70.60
(3.89%)
(2.31%)
54
56.24
LT debt€M
67.73
78.25
89.44
98.32
101.0
106.7
107.6
121.6
126.4
127.6
48.58
4.78%
8.34%
11
Revenue
€165.0M
1.81%
1.00×
Cost of revenue
€98.22M
1.75%
0.99×
Operating expenses
€32.74M
2.22%
1.04×