146.6
Revenue€M
135.4
143.6
153.1
163.8
171.4
179.5
189.4
194.8
202.9
216.0
150.8
4.74%
5.25%
58
22.89
Revenue growth%
25.30
25.56
24.37
25.67
25.79
26.12
24.55
23.84
26.11
25.40
11.10
25.40
25.48
15
12.14
Gross margin%
4.50
2.30
0.71
2.33
1.93
3.38
3.82
5.28
2.93
3.85
24.57
3.82
3.16
85
13.57
Operating margin%
7.87
8.40
7.02
9.65
11.89
12.27
11.02
10.54
9.11
8.24
28.27
10.54
9.38
88
15.53
Net margin%
10.59
8.85
6.91
5.82
2.96
0.76
0.40
3.09
1.55
1.23
3.11
1.23
3.03
78
33.69
P/E ratio (avg)x
7.860
7.210
7.410
6.524
6.070
5.843
5.475
5.859
6.017
5.688
19.46
5.843
6.044
57
19.39
EV/EBITx
25.21
23.79
24.43
24.92
26.87
29.84
27.62
26.51
29.14
30.23
22.29
29.14
26.69
40
11.88
FCF yield (avg)%
11.98
14.39
17.09
19.39
19.04
17.21
18.40
19.98
18.30
16.38
14.19
18.30
17.76
22
11.36
FCF margin%
4.67
4.25
2.20
1.39
0.40
1.66
1.61
0.40
0.40
1.32
24.06
1.32
1.50
71
1.067
FCF / Net incomex
1.374
1.455
1.356
1.267
1.169
1.201
1.118
1.081
1.197
1.045
0.753
1.118
1.199
78
25.71
ROIC%
7.93
7.96
10.01
9.11
7.21
7.33
9.24
9.10
11.30
8.92
24.63
9.10
9.01
92
7.62
Return on equity%
1.46
0.86
0.40
0.40
2.36
2.12
0.40
1.90
3.31
2.75
17.00
2.12
1.68
11
10.22
Return on assets%
22.32
24.27
25.94
25.03
24.31
23.08
22.61
20.77
20.11
21.46
22.73
21.46
22.84
66
1.57
EPS€
0.93
0.89
0.83
0.72
0.78
0.82
0.90
0.83
0.82
0.80
1.66
0.53%
(2.78%)
—
7.59
EPS growth%
30.86
28.12
30.80
29.32
28.36
30.27
31.56
29.94
31.44
33.93
29.50
31.44
30.54
17
0.51
Bookvalue per sh€
1.20
1.42
1.44
1.50
1.62
1.66
1.64
1.64
1.74
1.79
0.36
2.06%
5.28%
—
0.35
FCF per share€
0.87
0.96
1.01
1.09
1.13
1.01
1.04
1.13
1.16
1.06
2.03
(1.19%)
0.90%
—
0.92
Dividend per sh€
0.96
1.03
1.07
1.20
1.24
1.21
1.33
1.21
1.14
1.02
0.62
(3.81%)
0.79%
—
25.33
Div yield (avg)%
17.08
16.16
18.72
18.39
21.39
20.89
18.85
17.68
15.15
13.74
24.75
17.68
18.04
49
28.28
Payout ratio%
2.63
5.35
3.93
4.41
3.53
3.39
3.46
0.49
0.40
0.40
5.59
0.49
3.42
39
67.45
Shares (diluted)M
60.24
56.02
52.50
53.04
48.41
52.47
46.53
51.12
46.93
43.41
70.95
(2.16%)
(3.92%)
67
5.67
Buyback yield%
18.69
19.85
21.02
19.04
21.69
24.64
22.27
21.04
20.44
20.50
7.94
21.04
20.76
59
0.982
D/E ratiox
1.221
1.155
1.291
1.382
1.496
1.464
1.340
1.238
1.112
1.241
1.087
1.241
1.266
61
26.76
Enterprise value€M
222.4
244.7
291.3
323.8
345.7
388.5
449.4
505.3
519.1
548.5
195.7
9.67%
9.99%
24
48.07
LT debt€M
205.9
201.4
221.6
249.9
275.2
296.2
288.3
336.6
344.1
342.8
23.18
4.50%
5.63%
11
Revenue
€216.0M
5.25%
1.00×
Cost of revenue
€151.2M
5.25%
1.00×
Operating expenses
€33.48M
4.57%
0.94×
Goodwill & intangibles
17.12%