65.04
Revenue€M
260.8
280.1
295.6
311.0
331.0
350.6
373.8
389.8
418.6
451.2
67.32
6.40%
6.43%
21
28.60
Revenue growth%
29.17
27.32
25.25
28.08
25.32
27.08
24.53
24.31
27.21
26.30
19.88
26.30
26.69
49
24.39
Gross margin%
20.50
22.27
25.03
25.57
24.21
25.49
27.20
29.84
32.39
31.42
2.45
29.84
25.53
12
3.32
Operating margin%
10.50
7.58
9.19
6.57
3.70
1.20
0.86
2.33
1.79
0.40
2.46
1.20
3.01
37
17.66
Net margin%
17.29
15.15
14.05
12.61
13.75
12.27
13.67
13.23
12.63
15.26
22.47
13.23
13.71
63
21.03
P/E ratio (avg)x
21.35
23.37
21.44
21.87
23.09
26.10
28.25
27.30
30.24
27.58
23.07
27.58
24.74
31
13.07
EV/EBITx
31.25
36.21
35.54
36.96
38.69
39.17
45.95
52.17
50.47
53.26
26.92
50.47
38.93
10
26.91
FCF yield (avg)%
16.11
16.62
19.13
17.88
19.48
17.79
17.94
15.27
14.06
14.28
28.09
15.27
17.20
50
25.35
FCF margin%
0.40
0.40
2.60
1.31
0.40
0.40
0.40
2.68
3.98
3.65
25.08
2.68
0.85
58
0.356
FCF / Net incomex
0.618
0.644
0.670
0.648
0.683
0.746
0.864
0.861
1.036
1.075
0.168
0.864
0.715
43
19.61
ROIC%
2.82
1.15
1.99
4.92
7.35
9.81
9.19
8.00
8.50
8.61
4.30
8.61
7.67
53
5.72
Return on equity%
34.73
36.96
35.95
35.69
38.08
37.87
37.05
37.02
35.26
32.85
21.27
37.02
36.45
36
28.99
Return on assets%
13.89
16.04
17.88
20.08
21.16
20.12
19.72
20.94
19.44
17.00
20.51
19.72
19.58
45
0.69
EPS€
0.38
0.35
0.38
0.36
0.41
0.44
0.46
0.44
0.42
0.42
0.71
0.33%
1.13%
—
12.39
EPS growth%
21.43
23.13
21.59
20.58
21.31
20.05
21.27
18.40
16.98
18.48
27.31
18.48
20.92
75
1.33
Bookvalue per sh€
1.28
1.37
1.39
1.30
1.27
1.15
1.22
1.34
1.30
1.19
2.21
(1.38%)
(1.32%)
—
2.07
FCF per share€
0.91
0.89
0.85
0.75
0.71
0.76
0.73
0.67
0.65
0.66
1.27
(1.30%)
(4.59%)
—
1.95
Dividend per sh€
1.05
0.98
0.90
0.88
0.86
0.83
0.89
0.91
0.94
0.92
1.32
1.24%
(0.40%)
—
14.44
Div yield (avg)%
18.55
17.88
18.27
17.78
16.06
13.25
13.64
15.37
14.20
13.47
11.02
13.64
15.71
28
7.72
Payout ratio%
12.24
12.56
13.77
16.32
19.08
19.01
16.73
18.92
20.44
20.03
24.06
19.01
17.82
59
112.0
Shares (diluted)M
136.0
143.8
152.5
174.6
198.4
209.4
237.0
267.3
264.5
264.1
112.0
5.89%
6.90%
53
20.23
Buyback yield%
11.68
14.03
13.63
10.76
9.09
9.43
11.11
10.92
13.21
15.97
17.29
11.11
11.39
46
0.428
D/E ratiox
0.839
0.784
0.734
0.725
0.802
0.746
0.746
0.780
0.775
0.719
1.439
0.746
0.760
9
373.4
Enterprise value€M
220.3
218.2
205.3
207.1
228.3
240.7
250.7
264.1
248.1
229.7
206.5
0.13%
0.82%
62
394.2
LT debt€M
134.7
143.2
156.8
168.7
174.2
171.0
183.8
207.2
212.3
253.5
72.68
7.80%
6.22%
77
Revenue
€451.2M
6.43%
1.00×
Cost of revenue
€228.9M
6.59%
1.01×
Operating expenses
€88.51M
5.87%
0.95×
Cash and investments
16.43%