349.6
Revenue€M
174.0
187.7
203.7
219.1
243.1
262.8
283.8
309.1
341.1
377.1
386.4
9.18%
8.72%
58
10.88
Revenue growth%
4.77
2.28
1.92
2.68
0.40
0.40
3.27
1.56
4.41
6.80
23.54
3.27
2.48
87
23.97
Gross margin%
12.46
9.58
9.66
11.80
12.14
13.32
13.28
16.03
17.49
18.38
28.44
16.03
12.87
69
17.09
Operating margin%
25.77
22.92
23.77
23.23
21.48
19.22
16.36
15.48
17.72
14.97
7.69
16.36
20.35
60
24.64
Net margin%
21.78
19.71
20.42
19.91
18.20
15.47
18.35
19.80
21.68
23.39
13.48
19.80
19.86
90
9.455
P/E ratio (avg)x
41.23
44.87
48.53
49.90
53.34
58.39
62.69
70.93
79.33
90.42
25.41
70.93
55.86
46
9.284
EV/EBITx
15.97
18.05
17.57
17.34
16.52
18.13
16.53
18.57
20.54
22.43
24.18
18.57
17.81
38
29.70
FCF yield (avg)%
0.40
2.24
2.01
0.40
0.85
2.03
0.40
0.40
0.40
0.40
22.24
0.40
0.40
13
7.79
FCF margin%
17.57
16.35
13.99
11.99
13.29
11.03
11.43
9.45
6.69
7.75
23.79
9.45
11.71
80
1.795
FCF / Net incomex
1.052
1.096
1.199
1.165
1.262
1.357
1.275
1.464
1.561
1.824
0.169
1.464
1.269
82
3.58
ROIC%
8.99
10.59
12.50
13.52
10.69
9.14
7.69
10.62
11.88
12.10
10.98
10.62
10.66
88
19.17
Return on equity%
28.61
27.73
28.45
28.97
28.57
30.39
27.43
26.64
28.09
29.91
26.90
28.09
28.51
10
3.04
Return on assets%
15.53
16.69
14.93
12.53
11.46
9.89
10.36
12.82
10.05
9.61
28.43
10.05
12.00
78
7.31
EPS€
11.66
10.49
10.41
9.81
8.89
9.76
9.33
9.08
8.55
8.43
7.92
(1.05%)
(4.20%)
—
26.48
EPS growth%
13.78
13.45
13.17
12.72
11.28
12.96
9.97
9.95
6.97
6.08
16.71
9.95
12.00
41
3.95
Bookvalue per sh€
19.98
23.43
24.79
29.02
31.01
34.74
35.39
37.37
41.99
45.65
3.83
8.04%
9.78%
—
12.22
FCF per share€
5.96
6.78
7.47
7.79
8.64
8.69
10.43
11.55
11.94
12.71
10.35
8.02%
9.83%
—
12.35
Dividend per sh€
16.74
18.87
19.70
20.63
23.25
26.90
30.35
32.35
35.39
39.83
11.16
11.36%
10.93%
—
15.67
Div yield (avg)%
21.92
21.34
22.50
24.62
22.01
24.56
21.60
22.95
25.77
22.84
14.92
22.95
22.67
63
7.11
Payout ratio%
20.74
23.72
24.06
23.13
23.89
25.00
22.58
19.98
21.68
20.18
18.31
21.68
22.85
25
16.41
Shares (diluted)M
22.40
22.19
22.87
24.50
25.36
28.45
31.27
30.93
31.99
32.59
16.32
5.15%
3.66%
65
28.14
Buyback yield%
19.21
18.95
15.96
13.12
10.96
8.83
11.57
11.55
9.96
7.42
20.06
9.96
11.56
62
1.231
D/E ratiox
0.314
0.333
0.306
0.300
0.330
0.355
0.379
0.385
0.403
0.380
0.678
0.380
0.344
37
112.1
Enterprise value€M
516.9
589.7
624.6
634.3
708.3
781.0
888.0
936.9
931.4
894.4
353.3
4.78%
5.36%
78
229.0
LT debt€M
173.9
198.4
218.4
213.2
232.9
250.9
277.6
286.4
275.5
277.3
116.1
3.55%
5.91%
29
Revenue
€377.1M
8.72%
1.00×
Cost of revenue
€161.6M
8.65%
0.99×
Operating expenses
€83.60M
8.88%
1.01×
Goodwill & intangibles
20.98%