114.8
Revenue€M
262.4
263.7
260.1
259.7
261.7
260.8
260.2
255.2
251.2
127.5
131.6
(0.66%)
(0.50%)
43
15.72
Revenue growth%
14.24
14.96
14.63
16.55
14.44
17.25
16.27
18.16
20.68
17.65
3.73
17.25
15.62
11
27.66
Gross margin%
14.23
11.42
10.26
8.73
7.20
7.52
4.71
5.71
8.00
17.89
12.75
7.20
8.37
73
6.19
Operating margin%
20.52
22.57
22.52
22.62
23.48
21.59
22.91
25.60
23.45
14.46
5.42
23.45
22.71
29
20.22
Net margin%
12.68
14.63
15.10
12.23
13.85
11.79
9.17
9.84
7.10
8.73
19.76
9.84
12.46
82
35.08
P/E ratio (avg)x
43.91
47.15
53.18
49.84
56.40
58.10
55.99
64.51
66.56
26.16
17.98
58.10
54.59
48
14.49
EV/EBITx
30.46
32.18
32.25
38.62
41.98
45.49
52.84
62.24
67.88
20.77
19.05
52.84
40.30
23
12.05
FCF yield (avg)%
25.59
28.15
25.98
28.88
26.92
27.87
26.09
25.81
22.85
14.61
19.55
26.09
26.03
52
17.39
FCF margin%
3.72
1.98
2.99
3.68
2.18
1.60
4.22
3.95
4.75
12.61
6.68
3.95
3.33
77
0.995
FCF / Net incomex
1.516
1.393
1.475
1.363
1.462
1.297
1.206
1.291
1.333
1.100
0.824
1.297
1.378
43
6.34
ROIC%
20.54
19.81
19.32
21.18
20.20
21.68
19.54
17.94
15.99
22.69
12.74
19.54
19.68
74
18.53
Return on equity%
0.40
0.40
0.60
1.45
0.50
2.25
1.75
3.85
4.72
5.75
13.26
2.25
1.02
22
23.17
Return on assets%
8.62
10.34
13.02
11.09
12.33
14.68
14.10
16.30
18.95
14.37
14.21
14.68
12.68
8
0.81
EPS€
1.06
0.99
0.94
0.87
0.95
0.83
0.90
0.80
0.83
0.91
0.86
(0.98%)
(2.63%)
—
19.09
EPS growth%
15.90
14.25
14.29
13.25
15.82
17.15
19.62
18.05
17.25
24.88
26.97
17.25
15.86
82
0.49
Bookvalue per sh€
0.75
0.86
0.96
1.11
1.10
1.22
1.39
1.38
1.52
1.07
1.58
6.43%
7.31%
—
1.63
FCF per share€
1.27
1.12
1.23
1.36
1.22
1.25
1.17
1.23
1.18
0.64
0.92
(2.78%)
(0.79%)
—
1.02
Dividend per sh€
0.93
0.96
1.09
1.06
1.14
1.24
1.38
1.47
1.69
0.25
0.70
9.79%
7.60%
—
21.78
Div yield (avg)%
29.46
28.79
30.53
29.30
30.15
27.88
29.08
26.33
25.06
21.08
15.93
27.88
28.94
39
15.83
Payout ratio%
6.55
5.96
3.36
2.95
0.63
0.55
3.53
4.54
3.45
13.96
19.12
3.45
3.49
22
105.0
Shares (diluted)M
104.3
111.2
111.4
99.91
96.62
84.37
87.40
82.71
78.58
104.6
105.1
(4.69%)
(2.31%)
29
28.76
Buyback yield%
0.40
0.40
0.40
2.62
2.55
1.73
1.85
2.35
2.91
10.48
17.64
2.35
2.10
32
1.136
D/E ratiox
0.627
0.587
0.628
0.616
0.595
0.686
0.750
0.727
0.745
0.226
0.564
0.727
0.627
92
186.1
Enterprise value€M
103.6
112.6
118.6
111.2
110.4
121.9
111.1
100.1
102.8
146.7
144.8
(1.54%)
0.54%
64
15.68
LT debt€M
65.80
68.31
63.72
67.49
71.07
73.47
73.24
69.27
63.98
105.0
290.0
(1.06%)
0.19%
13
Revenue
€251.2M
(0.50%)
1.00×
Cost of revenue
€175.9M
(0.50%)
1.00×
Operating expenses
€34.18M
0.21%
1.07×
Property and equipment
17.83%
Spread over hurdle
31.99%