19.09
Revenue€M
101.9
108.4
119.2
130.3
144.5
159.0
173.6
190.9
206.0
219.2
19.98
8.70%
8.63%
32
19.58
Revenue growth%
23.55
20.88
18.74
18.40
17.44
15.27
18.03
19.09
21.72
21.94
29.78
19.09
18.91
23
26.32
Gross margin%
37.09
38.73
40.40
37.74
40.56
42.91
44.45
46.45
48.01
46.76
11.38
46.45
41.74
79
13.46
Operating margin%
14.59
13.71
16.63
15.23
17.25
14.92
14.20
12.52
9.99
12.55
5.96
12.55
14.39
86
5.59
Net margin%
32.73
34.98
33.80
33.40
30.77
32.90
31.63
28.66
27.81
29.88
21.57
29.88
32.18
91
15.49
P/E ratio (avg)x
20.29
21.28
18.56
17.11
18.56
19.20
17.62
17.55
18.90
19.01
6.496
18.90
18.73
64
14.22
EV/EBITx
9.797
8.845
8.188
8.145
7.918
7.591
8.017
7.116
7.675
8.156
33.16
7.675
8.081
48
10.10
FCF yield (avg)%
2.34
4.13
2.62
3.75
5.08
7.74
9.50
11.71
10.15
12.91
20.91
10.15
6.41
68
8.59
FCF margin%
9.26
8.03
7.00
7.24
8.04
10.75
11.48
9.12
6.57
7.12
16.36
9.12
8.04
17
1.500
FCF / Net incomex
1.027
0.881
0.907
0.847
0.909
0.967
0.824
0.813
0.747
0.773
1.561
0.813
0.864
78
23.33
ROIC%
30.08
30.71
30.78
29.75
29.38
29.67
27.23
28.81
31.46
32.28
9.23
29.67
29.92
40
29.14
Return on equity%
7.90
6.86
5.44
3.63
3.53
4.06
6.39
9.01
11.42
14.25
21.75
9.01
6.63
36
12.47
Return on assets%
13.96
15.00
14.37
14.13
12.11
10.05
11.25
10.05
8.57
6.09
23.90
10.05
11.68
90
11.98
EPS€
5.43
5.91
5.92
5.49
5.83
6.56
6.49
6.29
6.36
7.03
12.70
3.81%
1.90%
—
24.49
EPS growth%
21.06
21.56
22.92
24.48
24.09
26.98
29.44
29.17
26.24
28.22
29.59
28.22
25.36
88
8.65
Bookvalue per sh€
14.99
14.32
12.52
10.85
10.08
9.45
9.50
9.74
8.74
9.04
13.88
(2.16%)
(6.44%)
—
8.12
FCF per share€
5.63
5.95
5.77
5.25
5.71
5.59
5.39
5.94
5.40
4.87
15.16
(3.14%)
(2.57%)
—
26.65
Dividend per sh€
24.79
26.73
29.58
32.68
31.65
31.05
31.39
35.69
35.32
34.13
9.84
1.52%
4.21%
—
13.38
Div yield (avg)%
14.25
15.06
16.36
15.27
16.78
14.19
12.05
11.03
9.83
10.23
16.21
11.03
14.22
65
21.99
Payout ratio%
23.25
24.82
24.51
24.55
24.91
25.28
26.32
27.52
26.87
29.43
4.32
26.87
25.09
7
10.38
Shares (diluted)M
7.594
7.705
7.645
7.490
7.169
7.444
7.374
7.916
7.462
7.708
9.859
1.46%
(1.07%)
43
8.26
Buyback yield%
9.37
7.88
8.38
5.98
6.78
6.37
8.11
6.80
8.28
7.54
11.67
7.54
7.71
12
0.570
D/E ratiox
0.123
0.138
0.152
0.169
0.163
0.153
0.155
0.151
0.143
0.160
1.214
0.153
0.152
8
237.8
Enterprise value€M
130.9
120.0
129.1
124.1
120.2
121.4
127.0
129.8
147.5
166.7
248.0
6.76%
2.05%
67
130.1
LT debt€M
120.1
109.7
98.90
87.42
82.91
87.37
75.80
68.25
59.87
57.44
119.8
(7.08%)
(6.69%)
70
Revenue
€219.2M
8.63%
1.00×
Cost of revenue
€153.5M
8.64%
1.00×
Operating expenses
€44.11M
9.12%
1.05×
Property and equipment
15.10%