68.56
Revenue€M
76.59
79.91
86.51
93.60
102.2
108.1
114.3
124.8
136.1
146.1
72.72
7.41%
7.25%
9
9.97
Revenue growth%
18.60
16.60
16.17
16.90
17.29
16.19
13.93
11.10
9.72
9.70
24.80
11.10
16.18
88
4.60
Gross margin%
12.61
14.82
14.52
17.40
16.95
19.80
18.56
21.49
23.25
21.42
5.48
21.42
17.98
14
13.76
Operating margin%
3.45
4.36
2.52
0.64
2.36
2.00
0.94
3.94
1.14
0.99
13.18
1.14
2.18
77
28.62
Net margin%
28.13
28.04
28.92
29.79
30.13
33.12
31.20
30.01
31.42
34.16
23.41
31.42
30.07
57
6.703
P/E ratio (avg)x
17.18
16.33
15.14
14.11
13.94
13.88
14.08
14.66
15.32
16.80
31.66
14.66
14.90
45
8.097
EV/EBITx
42.92
45.22
47.31
53.04
53.79
63.49
61.30
62.57
73.07
87.25
16.67
63.49
57.54
91
22.29
FCF yield (avg)%
1.98
3.18
2.72
5.20
7.62
5.50
4.01
1.51
0.92
0.40
25.97
1.51
2.95
67
21.14
FCF margin%
14.76
17.04
15.80
14.71
15.21
17.53
15.34
15.65
15.09
15.92
15.86
15.65
15.50
62
1.360
FCF / Net incomex
0.886
0.981
1.142
1.274
1.387
1.393
1.355
1.357
1.327
1.396
1.683
1.357
1.341
79
22.17
ROIC%
8.74
7.88
7.89
8.03
10.36
10.65
12.51
10.55
13.02
12.09
9.16
12.09
10.45
11
4.32
Return on equity%
23.07
24.82
24.72
26.05
23.42
25.86
28.66
27.31
26.70
24.33
25.20
26.70
25.34
39
9.95
Return on assets%
6.89
8.05
7.58
7.04
8.64
10.72
11.54
10.77
10.56
10.34
27.79
10.72
9.49
88
0.23
EPS€
0.63
0.58
0.65
0.61
0.65
0.64
0.56
0.58
0.65
0.68
0.25
0.72%
0.39%
—
28.96
EPS growth%
26.55
25.11
26.53
29.10
27.59
25.31
24.54
25.61
26.66
28.45
29.31
25.61
26.54
28
1.12
Bookvalue per sh€
0.87
0.97
1.05
1.06
1.07
0.96
0.92
0.83
0.82
0.84
1.20
(4.70%)
(0.72%)
—
0.80
FCF per share€
0.18
0.17
0.15
0.16
0.16
0.17
0.17
0.16
0.16
0.16
1.39
0.33%
(2.05%)
—
0.22
Dividend per sh€
1.10
1.08
1.06
1.11
1.14
1.29
1.50
1.68
1.78
1.74
0.81
8.79%
4.73%
—
3.75
Div yield (avg)%
28.55
26.86
27.12
26.75
25.49
24.78
24.76
24.25
21.38
20.92
23.32
24.25
25.13
77
16.82
Payout ratio%
28.74
30.38
28.33
30.19
30.44
29.08
27.36
25.09
25.48
23.58
15.77
25.48
28.53
63
24.33
Shares (diluted)M
26.06
28.30
29.54
32.41
31.70
31.78
33.26
37.62
36.04
36.37
25.17
2.78%
2.87%
25
2.64
Buyback yield%
19.78
18.59
20.41
22.09
22.62
24.74
22.32
24.97
25.35
24.81
8.69
24.81
22.47
64
1.607
D/E ratiox
1.759
1.869
1.917
1.881
1.915
2.230
2.347
2.699
2.503
2.546
1.080
2.503
2.074
46
58.31
Enterprise value€M
35.24
41.48
48.06
55.94
66.86
76.36
83.42
85.47
101.1
114.5
58.16
11.36%
13.76%
66
66.87
LT debt€M
123.0
112.8
99.44
101.3
88.43
84.79
87.54
90.61
88.39
81.79
18.50
(1.55%)
(4.60%)
65
Revenue
€146.1M
7.25%
1.00×
Cost of revenue
€80.11M
7.34%
1.01×
Operating expenses
€35.03M
7.07%
0.98×
Goodwill & intangibles
15.95%
Cash and investments
15.41%