197.3
Revenue€M
236.9
248.9
259.6
264.6
279.3
290.6
296.3
298.8
305.2
321.9
209.0
2.88%
3.32%
30
18.21
Revenue growth%
5.83
4.88
6.94
4.88
7.25
6.72
9.41
9.67
6.77
5.25
20.01
6.77
6.74
24
2.42
Gross margin%
18.10
17.62
18.56
16.42
18.39
17.48
17.86
19.27
21.76
23.42
8.18
19.27
18.24
58
10.53
Operating margin%
19.84
18.95
20.72
20.33
21.83
24.33
26.39
25.98
23.01
24.58
10.12
24.58
22.42
50
12.16
Net margin%
11.99
10.30
12.80
11.93
9.72
9.38
12.25
13.52
12.84
12.07
27.41
12.25
12.03
75
27.13
P/E ratio (avg)x
21.70
20.41
23.00
20.98
21.31
22.01
21.41
22.44
24.21
23.91
15.68
22.44
21.86
88
28.60
EV/EBITx
18.35
20.18
24.41
28.45
31.34
31.84
36.43
40.85
41.59
46.41
27.13
40.85
31.59
70
20.86
FCF yield (avg)%
25.20
24.24
22.93
20.98
21.07
19.59
19.17
22.12
19.28
17.98
29.22
19.28
21.02
13
9.62
FCF margin%
26.25
28.99
27.77
26.73
28.94
28.03
27.91
25.07
26.21
26.17
13.04
26.21
27.25
93
0.528
FCF / Net incomex
2.168
2.295
2.372
2.360
2.527
2.623
2.699
2.727
2.625
3.011
1.689
2.699
2.575
76
11.97
ROIC%
2.99
0.40
1.57
4.20
3.96
4.42
7.21
9.28
12.01
11.93
19.91
9.28
4.31
50
13.85
Return on equity%
8.24
11.00
13.13
13.03
10.80
10.05
10.91
10.04
12.95
12.07
13.24
10.91
10.96
67
21.35
Return on assets%
22.61
25.53
26.61
27.81
30.71
29.57
29.14
30.21
32.36
31.21
12.45
30.21
29.35
62
0.76
EPS€
1.04
0.98
1.07
0.95
1.02
1.07
0.95
0.91
1.00
0.98
0.78
(0.83%)
0.45%
—
14.97
EPS growth%
6.75
6.78
7.26
5.09
4.47
3.89
5.01
3.75
2.47
3.19
6.09
3.75
4.74
38
0.58
Bookvalue per sh€
1.01
1.11
1.05
1.04
1.12
1.13
1.03
1.15
1.03
1.01
0.64
(2.14%)
(0.49%)
—
0.73
FCF per share€
1.20
1.07
1.17
1.25
1.19
1.15
1.17
1.07
1.19
1.20
0.45
0.30%
0.07%
—
0.87
Dividend per sh€
0.51
0.51
0.46
0.48
0.49
0.43
0.45
0.39
0.42
0.40
0.46
(3.92%)
(1.87%)
—
24.99
Div yield (avg)%
2.73
4.75
2.30
0.91
0.40
0.40
0.40
1.17
0.69
3.19
2.17
0.69
1.04
23
16.69
Payout ratio%
18.28
20.10
20.84
21.27
23.32
21.32
20.37
21.52
23.67
20.89
16.84
21.32
21.08
42
179.8
Shares (diluted)M
175.2
186.1
176.0
158.2
154.6
149.3
145.0
161.9
167.8
172.3
176.8
2.19%
0.05%
67
29.84
Buyback yield%
5.08
4.20
5.03
4.56
1.90
2.11
1.91
2.59
3.35
5.77
10.94
2.59
3.77
49
1.459
D/E ratiox
1.445
1.617
1.725
1.712
2.057
2.211
2.180
2.243
2.420
2.508
0.744
2.243
2.119
37
269.3
Enterprise value€M
122.1
132.8
119.4
109.7
103.4
109.0
99.86
99.51
93.28
89.53
225.1
(2.84%)
(2.07%)
51
100.4
LT debt€M
198.8
222.1
241.6
267.5
269.2
296.2
291.3
280.8
279.2
297.4
198.6
2.02%
5.60%
9
Revenue
€321.9M
3.32%
1.00×
Cost of revenue
€147.5M
3.38%
1.01×
Operating expenses
€75.47M
3.47%
1.01×
Property and equipment
19.38%
Goodwill & intangibles
15.11%