126.9
Revenue€M
163.7
167.2
168.0
168.3
173.1
177.6
178.9
178.6
182.7
186.4
131.2
1.50%
1.35%
35
26.92
Revenue growth%
13.54
10.64
11.47
9.13
10.79
11.91
13.50
14.65
14.67
12.28
9.72
13.50
12.09
13
20.01
Gross margin%
11.60
11.97
12.11
14.36
15.17
13.72
12.43
12.83
13.37
12.89
25.21
12.89
12.86
11
3.07
Operating margin%
13.24
15.13
15.06
15.49
14.51
16.58
18.42
19.14
21.74
21.23
2.72
19.14
16.04
39
18.83
Net margin%
7.19
9.81
11.68
11.63
8.88
7.26
7.02
9.05
11.75
8.89
22.06
8.89
8.97
81
33.96
P/E ratio (avg)x
6.880
6.431
7.296
7.461
8.349
9.641
10.58
11.63
10.76
11.84
8.290
10.76
8.995
10
26.03
EV/EBITx
7.291
6.860
7.215
7.449
6.331
6.084
5.182
5.596
5.024
4.913
34.57
5.182
6.208
66
19.55
FCF yield (avg)%
10.06
11.22
10.72
12.84
12.03
10.56
8.88
9.49
8.97
9.93
18.19
9.49
10.31
85
28.66
FCF margin%
35.22
35.70
37.78
37.16
36.55
37.66
35.37
35.01
35.03
36.06
18.25
35.37
35.88
23
1.141
FCF / Net incomex
1.228
1.161
1.103
1.024
0.918
0.954
0.948
0.828
0.857
0.842
0.858
0.857
0.951
48
7.42
ROIC%
16.19
17.98
16.39
15.84
18.68
16.06
14.83
16.66
16.66
16.23
23.83
16.23
16.31
13
13.71
Return on equity%
15.84
17.66
20.27
20.49
17.69
18.75
17.40
15.31
17.46
16.88
3.84
17.40
17.56
86
3.46
Return on assets%
16.71
17.92
20.40
21.68
23.37
25.80
27.39
28.91
28.72
30.12
26.34
28.72
24.58
70
14.17
EPS€
3.03
3.14
3.27
3.53
3.51
3.27
3.45
3.61
3.60
3.88
15.81
2.02%
2.12%
—
28.90
EPS growth%
12.55
10.65
9.83
8.83
10.61
8.10
6.19
8.03
6.33
7.32
16.67
7.32
8.47
68
8.90
Bookvalue per sh€
10.89
11.30
12.15
12.24
11.14
12.17
12.22
13.75
14.46
15.10
14.27
6.27%
2.64%
—
7.02
FCF per share€
14.76
14.29
14.19
13.61
15.23
16.19
16.51
17.73
17.20
19.13
6.57
4.66%
4.00%
—
6.87
Dividend per sh€
3.51
4.02
4.23
4.27
4.11
4.11
4.02
4.27
4.82
4.72
4.75
2.80%
2.56%
—
9.54
Div yield (avg)%
23.24
26.19
26.78
29.57
29.79
30.38
31.01
31.11
32.12
34.32
25.56
31.11
30.08
71
18.24
Payout ratio%
12.51
14.87
17.16
15.62
16.52
15.33
13.60
14.40
11.73
12.04
6.15
13.60
14.64
51
6.778
Shares (diluted)M
7.315
7.630
8.225
9.078
9.524
10.07
9.625
8.552
7.911
8.070
6.868
(3.26%)
0.51%
58
29.78
Buyback yield%
14.83
17.46
19.12
16.77
17.75
15.68
16.81
19.37
21.86
21.25
15.41
19.37
17.61
55
0.354
D/E ratiox
0.567
0.557
0.623
0.577
0.651
0.729
0.760
0.743
0.842
0.880
1.231
0.760
0.690
44
104.0
Enterprise value€M
149.3
148.9
161.9
163.5
165.4
188.6
184.0
202.8
202.7
203.8
80.48
4.27%
3.30%
87
94.79
LT debt€M
224.0
229.7
258.6
274.5
323.6
312.2
324.0
318.6
336.9
339.7
173.7
0.98%
5.29%
68
Revenue
€186.4M
1.35%
1.00×
Cost of revenue
€100.8M
1.23%
0.99×
Operating expenses
€22.56M
1.12%
0.98×
Cash and investments
16.13%
Goodwill & intangibles
14.28%
Return on capital
212.69%
Spread over hurdle
207.39%