198.8
Revenue€M
198.1
200.9
203.0
209.0
213.8
220.7
228.9
237.8
246.5
249.9
211.9
3.17%
2.57%
20
13.14
Revenue growth%
14.66
12.28
10.72
9.71
7.07
6.72
6.08
4.37
5.99
5.93
25.18
5.99
6.89
49
20.05
Gross margin%
15.29
18.09
15.27
12.39
14.39
13.61
15.76
13.86
15.06
15.70
16.68
15.06
15.16
14
23.26
Operating margin%
23.73
23.30
26.20
28.91
26.03
25.46
24.27
23.70
22.01
19.02
9.63
23.70
24.00
92
7.38
Net margin%
0.91
0.40
1.04
1.74
0.53
1.58
1.06
1.34
4.11
4.99
17.32
1.58
1.20
81
16.67
P/E ratio (avg)x
40.76
39.68
37.75
36.48
41.72
48.40
52.97
62.64
69.67
74.41
18.59
62.64
45.06
37
22.09
EV/EBITx
42.87
41.81
45.02
49.87
54.99
63.98
64.92
64.05
71.95
78.26
30.68
64.92
59.49
67
17.47
FCF yield (avg)%
24.38
24.38
24.94
27.64
26.51
28.65
31.03
29.27
26.27
28.02
24.44
28.65
27.07
88
4.30
FCF margin%
12.47
12.35
12.76
10.49
12.38
10.22
10.64
13.14
15.65
13.45
27.79
13.14
12.42
14
1.340
FCF / Net incomex
1.836
1.772
2.088
2.355
2.674
2.967
2.999
2.979
3.099
3.223
1.285
2.999
2.820
34
5.23
ROIC%
7.66
6.09
4.16
5.43
7.80
5.52
5.31
4.84
5.46
3.00
17.36
5.31
5.44
61
27.09
Return on equity%
7.83
8.92
7.04
9.44
10.69
13.43
14.38
11.92
10.70
11.46
2.43
11.92
10.69
34
18.28
Return on assets%
26.90
24.56
26.41
25.62
22.73
19.82
19.62
20.43
21.69
19.14
10.18
19.82
22.21
92
9.98
EPS€
14.52
15.98
18.12
17.46
17.96
20.10
19.55
22.60
22.61
23.86
11.11
5.84%
5.64%
—
22.61
EPS growth%
18.39
21.09
20.49
18.61
15.71
18.35
15.65
17.64
17.68
15.87
3.45
17.64
18.02
15
4.38
Bookvalue per sh€
4.34
4.94
5.50
6.11
5.95
6.21
6.53
6.63
6.26
6.32
6.34
1.22%
4.60%
—
6.31
FCF per share€
6.79
7.46
8.48
10.04
11.00
12.13
12.53
14.00
15.09
17.44
10.08
9.65%
10.02%
—
4.83
Dividend per sh€
5.16
5.46
5.08
5.07
4.46
4.46
4.73
4.12
3.86
3.80
2.59
(3.14%)
(3.46%)
—
12.07
Div yield (avg)%
2.81
0.43
0.40
0.40
1.92
0.95
1.77
3.31
2.84
5.78
3.06
2.84
1.85
27
22.69
Payout ratio%
21.89
23.76
22.93
22.14
22.53
24.34
25.81
26.61
25.11
22.42
12.41
25.11
23.35
65
19.02
Shares (diluted)M
29.57
32.62
34.18
38.11
39.58
39.74
44.73
48.00
49.95
52.93
18.92
5.98%
6.11%
38
15.99
Buyback yield%
4.02
4.67
1.94
4.12
4.22
4.45
4.29
3.01
1.75
2.32
24.80
3.01
4.07
7
0.555
D/E ratiox
0.600
0.686
0.745
0.838
0.809
0.804
0.886
0.815
0.828
0.910
1.798
0.828
0.812
55
215.4
Enterprise value€M
136.4
125.0
111.3
121.3
109.3
106.6
100.4
104.9
108.2
97.80
19.79
(2.20%)
(3.85%)
20
147.5
LT debt€M
205.0
175.7
170.7
152.3
163.1
147.6
140.7
149.1
127.4
121.8
36.60
(5.67%)
(4.37%)
18
Revenue
€249.9M
2.57%
1.00×
Cost of revenue
€130.7M
2.47%
0.99×
Operating expenses
€41.50M
3.61%
1.11×
Goodwill & intangibles
16.03%