149.1
Revenue€M
131.3
133.1
133.1
131.5
134.7
136.7
135.4
134.2
134.0
132.9
162.8
(0.27%)
(0.02%)
7
3.75
Revenue growth%
7.18
8.14
10.28
9.70
8.92
11.86
12.05
12.23
14.30
13.38
25.14
12.23
11.07
30
15.95
Gross margin%
1.45
3.59
2.46
4.31
1.85
3.29
2.35
3.67
3.79
2.48
15.59
3.29
2.88
65
23.33
Operating margin%
7.45
8.55
11.18
8.49
7.74
5.00
2.80
2.59
4.99
2.66
3.72
2.80
6.22
52
23.39
Net margin%
7.49
7.26
5.96
3.16
6.00
7.06
7.92
7.29
7.36
7.10
25.25
7.29
7.18
8
33.50
P/E ratio (avg)x
18.16
16.19
14.13
12.44
12.43
12.08
12.64
13.57
14.07
12.92
15.11
12.92
13.24
53
37.42
EV/EBITx
32.08
31.15
36.90
41.30
41.72
43.00
48.51
51.07
59.73
68.60
7.681
51.07
42.36
39
11.54
FCF yield (avg)%
17.06
15.48
14.04
11.59
9.52
9.84
12.03
14.43
11.95
10.55
5.89
11.95
11.99
8
8.91
FCF margin%
14.51
11.88
12.26
12.41
11.41
10.59
12.03
11.50
9.68
9.87
13.14
10.59
11.69
88
1.405
FCF / Net incomex
1.100
1.203
1.281
1.468
1.608
1.795
1.783
1.682
1.799
1.787
1.784
1.787
1.645
73
12.16
ROIC%
23.86
26.19
25.78
25.11
27.02
29.15
26.33
24.72
23.19
21.63
8.37
24.72
25.44
92
10.06
Return on equity%
0.59
0.40
0.40
0.40
0.40
2.34
1.12
3.56
2.51
4.05
14.30
2.51
0.86
89
15.27
Return on assets%
5.59
5.76
7.81
10.44
7.80
9.45
9.56
7.71
7.79
5.78
4.31
7.79
7.79
81
0.37
EPS€
0.17
0.16
0.14
0.13
0.12
0.11
0.11
0.11
0.11
0.11
0.39
(1.54%)
(4.86%)
—
18.82
EPS growth%
30.14
33.01
32.39
34.97
34.06
33.68
33.17
34.07
33.23
33.48
18.28
33.48
33.35
23
0.21
Bookvalue per sh€
0.25
0.29
0.32
0.31
0.34
0.34
0.34
0.33
0.34
0.39
0.13
2.84%
5.79%
—
0.09
FCF per share€
0.17
0.18
0.21
0.22
0.26
0.30
0.34
0.34
0.37
0.36
0.35
6.33%
8.70%
—
0.35
Dividend per sh€
0.16
0.18
0.16
0.18
0.16
0.16
0.17
0.17
0.18
0.17
0.23
1.03%
1.27%
—
29.97
Div yield (avg)%
17.10
15.26
13.25
15.45
16.08
17.45
19.26
18.95
19.32
17.42
8.32
18.95
17.26
44
15.18
Payout ratio%
18.96
19.26
21.84
23.09
24.07
22.23
21.53
21.18
23.31
22.16
23.80
22.16
22.00
27
179.6
Shares (diluted)M
182.7
211.2
231.2
270.8
318.9
349.5
415.1
490.1
544.0
604.7
182.5
13.65%
12.42%
44
11.05
Buyback yield%
3.15
6.05
7.04
7.21
8.11
5.21
2.28
4.96
2.93
4.70
7.48
4.70
5.08
30
1.534
D/E ratiox
1.040
0.941
0.959
1.055
1.156
1.109
1.180
1.098
1.005
0.911
0.922
1.098
1.048
95
41.43
Enterprise value€M
140.5
161.8
191.4
225.1
269.7
292.1
349.8
420.8
459.9
461.2
117.1
11.33%
14.69%
54
26.90
LT debt€M
187.4
176.6
201.3
235.3
223.0
245.1
233.0
260.5
249.9
277.1
56.31
4.44%
3.99%
69
Revenue
€132.9M
(0.02%)
1.00×
Cost of revenue
€83.41M
(0.14%)
0.99×
Operating expenses
€22.90M
0.85%
1.09×
Goodwill & intangibles
13.95%