39.54
Revenue€M
138.8
143.9
147.3
154.2
155.7
157.7
160.5
161.7
163.6
164.3
41.59
1.08%
2.04%
24
25.73
Revenue growth%
12.68
14.02
11.23
9.63
8.02
5.91
5.72
5.21
4.48
3.83
11.35
5.21
6.96
85
11.40
Gross margin%
11.52
13.77
15.35
12.72
15.60
15.44
16.36
17.83
20.68
21.97
8.11
17.83
15.52
11
23.09
Operating margin%
18.73
18.21
20.28
20.68
19.06
18.12
18.09
17.75
15.69
18.64
7.86
18.09
18.42
68
23.14
Net margin%
5.22
5.21
6.85
9.33
10.97
10.04
7.56
8.07
9.62
8.32
27.11
8.32
8.19
18
11.81
P/E ratio (avg)x
12.96
12.51
12.47
12.20
13.56
13.47
14.50
13.54
14.52
14.99
7.577
14.50
13.51
25
17.10
EV/EBITx
23.64
21.87
18.76
19.36
21.08
20.72
20.18
18.06
15.35
13.53
7.472
18.06
19.77
73
18.27
FCF yield (avg)%
11.98
14.56
15.66
13.34
13.87
11.08
11.45
8.84
6.74
5.53
5.15
8.84
11.71
23
27.03
FCF margin%
3.10
3.42
1.50
3.14
2.48
0.40
0.86
2.20
0.47
0.40
18.67
0.47
1.85
61
1.782
FCF / Net incomex
2.069
2.297
2.205
2.135
2.319
2.411
2.841
2.913
3.181
3.032
1.612
2.913
2.365
13
10.93
ROIC%
25.54
24.00
24.27
24.45
24.92
23.86
23.98
25.12
24.00
23.44
16.38
23.98
24.14
23
5.57
Return on equity%
27.13
26.05
27.23
25.04
25.75
26.92
25.76
22.98
22.81
23.32
25.56
23.32
25.75
81
15.33
Return on assets%
1.68
0.40
1.69
4.18
3.20
2.15
1.36
0.40
2.87
5.65
3.17
2.15
1.92
49
1.05
EPS€
1.81
2.13
2.55
2.52
2.50
2.45
2.65
3.06
3.40
3.91
1.18
9.38%
7.87%
—
17.05
EPS growth%
8.07
6.25
5.24
6.47
5.88
7.76
7.77
5.65
2.78
0.91
19.53
5.65
6.06
70
1.12
Bookvalue per sh€
0.72
0.71
0.76
0.85
0.93
0.95
0.98
0.91
0.86
0.97
0.47
0.93%
2.93%
—
0.84
FCF per share€
2.33
2.62
2.77
2.72
3.02
3.15
3.43
3.93
3.95
3.94
1.80
5.48%
5.69%
—
1.13
Dividend per sh€
1.11
1.14
1.27
1.44
1.66
1.65
1.78
1.65
1.53
1.73
1.77
0.80%
5.02%
—
5.92
Div yield (avg)%
13.07
10.70
10.26
9.68
10.13
7.92
9.80
12.40
12.11
11.30
26.17
11.30
10.48
61
18.24
Payout ratio%
4.34
4.95
4.18
4.56
6.73
4.34
3.95
2.35
2.64
3.39
16.01
3.39
4.26
26
30.33
Shares (diluted)M
32.87
32.22
31.82
36.32
39.28
38.87
44.94
45.60
49.19
55.31
30.94
7.08%
5.70%
47
6.79
Buyback yield%
5.02
3.15
4.88
7.77
9.98
7.61
10.53
12.04
13.67
11.55
8.14
11.55
8.87
10
1.206
D/E ratiox
1.844
1.776
1.810
1.745
1.998
1.873
1.818
1.828
1.878
1.925
0.821
1.873
1.836
73
14.82
Enterprise value€M
99.87
105.6
106.7
108.1
118.1
107.4
110.7
126.3
132.2
129.0
134.1
1.78%
2.14%
12
87.51
LT debt€M
15.84
16.63
17.97
18.41
20.16
20.40
21.05
22.58
25.08
27.08
79.13
6.08%
4.70%
30
Revenue
€164.3M
2.04%
1.00×
Cost of revenue
€115.0M
2.04%
1.00×
Operating expenses
€29.82M
1.32%
0.93×
Goodwill & intangibles
15.46%
Spread over hurdle
63.06%