151.9
Revenue€M
214.5
228.3
237.3
247.0
256.4
270.1
275.8
292.6
309.5
315.8
160.5
4.26%
4.32%
34
25.64
Revenue growth%
19.79
20.73
20.91
19.95
22.58
24.46
25.66
25.48
26.05
23.11
15.03
25.48
22.85
71
28.49
Gross margin%
28.50
27.78
26.33
24.04
23.34
22.04
21.34
20.24
17.97
18.34
14.11
20.24
22.69
41
22.87
Operating margin%
23.00
24.20
25.73
24.99
25.06
23.77
26.25
25.77
23.57
20.64
17.56
23.77
24.60
48
2.36
Net margin%
32.87
33.86
33.06
30.26
30.95
31.34
33.44
34.91
32.40
34.12
24.89
33.44
32.97
18
18.39
P/E ratio (avg)x
21.40
22.29
23.15
22.52
22.47
22.99
25.90
26.06
29.84
27.20
28.91
26.06
23.07
37
30.75
EV/EBITx
20.73
22.20
21.37
21.02
20.65
18.91
20.38
19.96
17.69
16.61
10.36
18.91
20.51
8
27.32
FCF yield (avg)%
2.03
2.93
4.99
2.97
1.94
0.40
0.40
2.57
3.14
0.67
28.44
0.67
2.30
27
15.68
FCF margin%
13.73
11.85
9.41
11.14
10.62
13.18
16.13
15.61
17.54
19.15
20.78
16.13
13.45
19
0.287
FCF / Net incomex
0.701
0.749
0.802
0.853
0.971
0.987
1.090
1.263
1.217
1.258
1.684
1.217
0.979
45
27.04
ROIC%
6.93
7.89
9.54
9.65
11.63
11.33
10.14
12.61
10.97
12.11
10.61
11.33
10.55
14
2.07
Return on equity%
29.63
27.87
25.65
26.50
26.87
26.96
29.15
26.48
26.67
28.71
2.63
26.96
26.91
28
28.17
Return on assets%
27.56
28.01
29.28
26.34
28.88
29.81
31.23
33.87
32.08
34.76
23.48
32.08
29.54
20
3.70
EPS€
2.85
3.10
2.78
2.47
2.62
2.40
2.56
2.59
2.25
2.02
4.13
(5.12%)
(3.77%)
—
9.31
EPS growth%
7.20
7.16
9.43
9.11
6.79
4.03
5.66
3.43
2.65
1.37
8.01
3.43
6.23
73
1.28
Bookvalue per sh€
1.37
1.32
1.27
1.34
1.21
1.05
1.06
1.06
1.07
0.98
3.56
(4.14%)
(3.13%)
—
1.48
FCF per share€
1.61
1.47
1.59
1.65
1.85
1.76
1.89
1.95
1.79
1.96
4.94
1.19%
1.42%
—
1.91
Dividend per sh€
6.28
6.49
6.35
7.47
7.82
7.54
8.05
8.63
8.77
8.83
1.62
2.46%
4.32%
—
11.97
Div yield (avg)%
0.85
3.82
1.27
1.88
4.72
3.62
5.76
8.35
6.46
5.91
21.74
5.91
4.27
7
18.71
Payout ratio%
15.31
12.31
10.73
7.96
10.67
13.12
13.82
11.39
11.40
10.70
6.08
11.40
11.40
51
34.00
Shares (diluted)M
36.81
38.33
39.40
40.57
37.23
40.92
38.66
41.59
43.16
49.37
34.11
5.81%
4.29%
80
7.26
Buyback yield%
23.41
24.56
27.03
24.33
21.35
20.93
20.91
18.66
20.21
17.59
13.20
20.21
21.14
40
0.801
D/E ratiox
2.430
2.415
2.813
2.996
3.134
3.658
4.301
4.876
5.512
6.471
1.744
4.876
3.396
92
36.01
Enterprise value€M
301.8
316.6
342.5
323.1
299.8
297.6
283.1
302.6
303.4
311.7
36.80
0.78%
(0.44%)
36
298.9
LT debt€M
294.3
314.4
325.8
340.7
379.7
359.7
380.0
437.6
492.7
496.6
225.5
5.52%
5.17%
34
Revenue
€315.8M
4.32%
1.00×
Cost of revenue
€165.6M
4.42%
1.01×
Operating expenses
€65.97M
3.96%
0.97×
Goodwill & intangibles
21.59%
Return on capital
109.06%
Spread over hurdle
99.52%