45.63
Revenue€M
172.3
179.4
187.4
194.7
202.4
204.0
210.3
218.9
225.8
230.0
49.56
2.59%
3.38%
79
13.79
Revenue growth%
12.97
14.36
14.11
13.57
12.01
12.34
12.83
12.40
13.48
13.98
21.12
12.83
13.22
29
13.28
Gross margin%
27.47
26.65
24.11
21.50
20.01
21.42
23.88
25.83
28.55
27.61
19.77
25.83
24.97
47
10.27
Operating margin%
9.77
12.24
10.22
7.49
7.41
5.15
5.93
7.31
6.34
9.26
23.40
6.34
7.45
45
8.74
Net margin%
24.25
23.39
25.91
23.92
22.47
22.66
20.34
18.51
21.15
19.81
22.29
20.34
22.57
49
7.875
P/E ratio (avg)x
33.21
33.52
35.73
38.11
45.05
46.23
45.76
46.60
52.32
56.23
17.32
46.60
45.41
19
24.21
EV/EBITx
17.60
20.03
20.24
20.38
23.21
25.95
25.95
25.16
28.62
28.83
29.27
25.95
24.19
61
15.08
FCF yield (avg)%
18.05
15.53
14.75
12.16
15.15
15.70
15.59
15.17
14.09
14.74
26.32
15.17
15.16
71
9.82
FCF margin%
18.57
20.58
19.86
22.64
23.35
22.92
24.74
27.54
27.84
25.98
28.60
25.98
23.13
88
1.576
FCF / Net incomex
2.000
2.051
2.236
2.627
2.595
3.135
3.706
4.419
4.633
5.354
0.204
4.419
2.881
83
10.77
ROIC%
8.16
9.40
7.57
8.76
9.09
10.76
9.49
12.40
12.52
10.82
12.44
10.82
9.44
89
28.87
Return on equity%
7.75
5.71
6.13
5.86
3.85
5.18
3.24
3.20
1.88
0.40
25.34
3.20
4.51
55
27.96
Return on assets%
32.99
32.99
33.10
32.71
32.60
31.98
33.27
33.45
32.00
29.28
12.27
32.00
32.85
16
2.10
EPS€
1.08
0.99
1.07
1.16
1.03
1.03
1.05
1.05
1.07
0.97
2.20
(1.10%)
(0.47%)
—
11.64
EPS growth%
25.53
24.68
27.03
28.71
30.00
32.85
31.46
30.79
28.39
27.88
10.70
30.79
28.55
95
0.80
Bookvalue per sh€
1.11
1.17
1.32
1.49
1.37
1.32
1.36
1.27
1.28
1.34
1.43
(0.54%)
1.49%
—
2.14
FCF per share€
0.88
0.87
1.04
1.09
1.22
1.39
1.44
1.68
1.68
1.89
0.54
9.14%
8.33%
—
1.87
Dividend per sh€
0.49
0.52
0.45
0.47
0.48
0.50
0.49
0.48
0.48
0.41
1.47
(3.22%)
(2.57%)
—
21.14
Div yield (avg)%
33.32
35.97
37.17
36.53
33.81
33.46
35.21
34.18
31.72
29.92
23.71
33.46
34.00
83
26.03
Payout ratio%
22.76
20.39
22.34
24.80
24.89
25.54
24.28
21.60
23.43
24.32
16.25
24.28
23.86
32
20.35
Shares (diluted)M
33.88
39.59
41.94
46.88
47.30
48.08
49.11
54.04
64.06
77.19
19.99
10.29%
8.55%
10
25.63
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.89
2.21
2.94
5.54
7.48
18.33
2.94
0.64
32
1.027
D/E ratiox
1.125
1.167
1.340
1.267
1.417
1.521
1.440
1.589
1.596
1.543
1.336
1.543
1.429
53
58.78
Enterprise value€M
208.1
202.3
191.9
199.6
195.2
219.5
219.4
217.3
201.0
226.0
121.3
2.97%
0.89%
79
112.5
LT debt€M
93.93
95.05
108.4
109.3
127.6
121.4
119.1
126.8
125.1
119.7
68.57
(1.27%)
2.14%
47
Revenue
€230.0M
3.38%
1.00×
Cost of revenue
€152.7M
3.25%
0.99×
Operating expenses
€44.08M
3.40%
1.00×