88.05
Revenue€M
132.9
132.4
136.6
139.8
139.8
138.0
138.1
136.1
138.6
137.2
97.48
(0.38%)
0.40%
62
18.30
Revenue growth%
20.70
17.83
19.52
18.01
17.77
19.42
16.79
16.89
16.94
16.91
15.72
16.91
17.80
38
5.88
Gross margin%
21.97
19.57
18.70
17.21
17.83
19.86
22.69
20.57
18.85
17.87
27.39
19.86
19.21
71
11.71
Operating margin%
28.14
30.82
28.00
28.36
30.66
31.92
29.71
27.53
25.60
24.28
14.27
27.53
28.25
62
10.98
Net margin%
7.17
6.73
8.13
8.97
6.12
3.76
4.59
3.46
6.08
6.47
26.36
4.59
6.30
28
19.09
P/E ratio (avg)x
27.91
28.33
30.49
30.77
33.38
28.89
25.69
25.90
27.18
27.43
34.53
27.18
28.12
53
9.411
EV/EBITx
43.60
44.46
44.92
46.04
53.65
57.29
64.11
63.69
74.53
89.21
17.92
64.11
55.47
47
2.08
FCF yield (avg)%
29.37
28.61
25.89
26.24
25.19
27.51
30.31
31.96
30.34
31.66
16.41
30.34
28.99
46
11.01
FCF margin%
20.83
20.37
22.91
24.20
26.59
27.12
26.50
27.42
26.69
24.81
24.38
26.69
25.66
12
0.592
FCF / Net incomex
0.338
0.333
0.373
0.379
0.335
0.324
0.355
0.338
0.316
0.285
0.124
0.324
0.337
73
13.40
ROIC%
10.35
11.38
8.91
10.32
8.39
6.39
9.30
12.25
11.18
12.73
21.24
11.18
10.33
70
11.07
Return on equity%
14.83
13.28
11.17
10.27
9.34
7.24
7.83
9.59
8.18
7.37
29.15
7.83
9.46
26
6.89
Return on assets%
4.14
6.08
8.34
6.90
4.34
4.69
5.35
6.67
4.18
2.22
19.59
4.69
5.02
80
0.91
EPS€
2.79
3.04
3.11
2.91
2.79
2.54
2.67
2.38
2.55
2.48
0.94
(2.34%)
(1.18%)
—
10.18
EPS growth%
17.86
16.17
16.05
18.48
20.52
20.54
18.75
19.05
16.32
16.86
3.10
18.75
18.17
64
3.34
Bookvalue per sh€
1.05
1.17
1.08
1.20
1.37
1.25
1.24
1.33
1.29
1.44
0.59
1.11%
2.73%
—
2.96
FCF per share€
3.06
3.23
3.60
3.21
3.14
3.26
3.39
3.78
4.16
4.36
2.54
6.82%
4.57%
—
0.48
Dividend per sh€
1.62
1.47
1.43
1.32
1.37
1.17
1.18
1.08
0.97
0.84
0.98
(9.33%)
(6.52%)
—
6.09
Div yield (avg)%
7.37
8.77
7.31
5.34
2.66
2.85
0.97
2.30
4.48
1.50
13.25
2.30
3.67
52
11.81
Payout ratio%
27.54
25.81
26.67
28.49
30.47
28.94
26.05
24.53
25.31
25.33
17.33
25.33
26.36
66
29.59
Shares (diluted)M
45.54
49.15
58.04
55.91
56.89
60.81
63.34
61.69
61.38
70.48
28.05
4.38%
6.01%
24
26.64
Buyback yield%
15.58
17.49
19.63
17.48
16.56
15.54
18.09
20.68
21.34
23.50
8.09
20.68
17.79
64
0.498
D/E ratiox
0.263
0.273
0.282
0.289
0.318
0.334
0.343
0.355
0.374
0.428
1.410
0.355
0.326
8
96.68
Enterprise value€M
35.17
32.36
29.84
29.18
27.81
27.59
26.05
22.84
21.47
19.33
74.00
(7.02%)
(6.34%)
54
127.7
LT debt€M
63.37
66.44
76.02
77.91
75.35
77.73
80.55
92.05
104.2
121.4
145.9
10.00%
7.65%
29
Revenue
€137.2M
0.40%
1.00×
Cost of revenue
€71.98M
0.37%
1.00×
Operating expenses
€18.13M
0.41%
1.00×
Property and equipment
16.05%
Spread over hurdle
11.01%