117.7
Revenue€M
106.2
110.9
120.6
128.1
135.6
146.7
159.7
171.3
185.7
200.5
124.9
8.14%
7.31%
21
9.56
Revenue growth%
14.68
16.33
15.30
16.97
15.88
16.36
19.08
20.87
23.51
24.69
10.18
20.87
16.67
55
23.84
Gross margin%
28.53
29.28
30.69
33.33
35.92
33.34
31.63
33.38
30.73
33.58
16.68
33.34
32.48
44
17.34
Operating margin%
23.46
20.48
18.38
15.74
15.24
13.32
12.17
14.21
12.59
11.80
20.65
12.59
14.73
57
14.07
Net margin%
27.13
29.48
28.12
30.33
31.12
29.01
29.49
31.09
29.49
26.53
23.28
29.49
29.49
43
31.93
P/E ratio (avg)x
9.560
9.740
9.612
9.754
10.26
10.78
12.15
11.46
11.92
12.69
31.16
11.92
10.52
91
16.80
EV/EBITx
29.50
32.56
32.94
30.44
29.80
27.65
30.81
30.01
30.46
32.84
24.86
30.46
30.45
28
12.88
FCF yield (avg)%
11.22
11.03
13.03
15.37
13.53
12.08
13.81
12.38
9.77
10.15
21.09
12.08
12.23
38
11.79
FCF margin%
26.33
24.23
25.51
25.26
26.33
23.95
26.88
29.87
29.11
31.59
28.56
29.11
26.33
7
1.703
FCF / Net incomex
0.353
0.322
0.293
0.304
0.336
0.357
0.405
0.416
0.455
0.442
1.794
0.416
0.355
48
3.42
ROIC%
22.56
24.94
24.84
26.38
24.61
27.43
29.45
27.35
27.73
27.42
15.11
27.43
26.86
65
21.39
Return on equity%
18.41
15.83
17.11
19.92
19.16
18.03
16.03
17.73
17.92
19.20
25.90
17.92
17.97
23
19.59
Return on assets%
4.04
6.79
5.23
4.75
5.26
5.72
7.42
8.76
7.63
8.63
7.81
7.63
6.26
19
4.05
EPS€
6.59
6.75
6.58
6.33
6.79
7.49
8.47
8.31
8.59
8.22
4.22
3.90%
1.98%
—
5.65
EPS growth%
32.49
30.05
28.56
28.43
26.34
29.34
31.78
30.71
31.72
32.34
8.31
31.72
30.38
54
3.69
Bookvalue per sh€
3.28
3.30
3.49
3.04
3.20
3.31
3.24
3.48
3.01
3.08
6.02
(0.77%)
(0.76%)
—
6.00
FCF per share€
2.21
2.22
2.56
2.51
2.87
3.37
4.00
4.05
4.08
4.65
6.18
10.13%
7.64%
—
3.81
Dividend per sh€
3.05
3.18
3.43
3.08
3.30
3.20
2.77
2.57
2.53
2.61
4.24
(4.55%)
(0.91%)
—
2.82
Div yield (avg)%
19.77
17.81
20.02
18.75
19.94
19.14
17.92
18.75
21.37
24.26
26.92
19.14
19.45
73
22.57
Payout ratio%
8.74
6.97
5.72
6.12
8.97
11.28
13.93
13.76
13.96
15.46
13.67
13.93
10.13
10
13.11
Shares (diluted)M
17.09
17.29
19.24
19.29
18.75
20.82
24.71
26.23
31.43
36.02
13.67
13.95%
7.36%
81
24.19
Buyback yield%
20.78
19.78
16.99
19.84
19.79
22.16
24.99
24.69
27.09
28.31
12.81
24.99
21.47
37
0.972
D/E ratiox
0.621
0.620
0.657
0.729
0.857
0.855
0.835
0.848
0.890
0.834
0.540
0.848
0.834
57
181.8
Enterprise value€M
245.7
279.5
281.2
303.7
325.5
364.3
423.5
432.0
400.4
411.5
162.1
4.80%
4.81%
15
20.17
LT debt€M
144.5
142.6
151.3
158.7
168.7
173.3
166.7
156.0
143.0
162.7
158.7
(0.72%)
2.27%
44
Revenue
€200.5M
7.31%
1.00×
Cost of revenue
€99.89M
7.00%
0.97×
Operating expenses
€43.42M
7.47%
1.02×
Goodwill & intangibles
14.93%