162.6
Revenue€M
264.3
265.7
261.8
266.5
269.5
276.9
283.4
285.1
280.5
282.1
177.4
0.91%
0.64%
65
23.92
Revenue growth%
13.59
14.42
12.40
11.06
10.65
13.52
11.52
9.69
7.93
6.23
15.49
9.69
11.29
65
22.04
Gross margin%
13.89
15.25
13.94
11.08
9.55
11.14
10.56
7.71
9.50
8.52
8.02
9.50
10.82
9
23.19
Operating margin%
23.53
21.78
24.70
27.56
28.46
28.54
31.06
32.48
34.15
35.41
8.94
32.48
28.50
66
12.45
Net margin%
6.75
7.80
4.82
6.06
5.15
5.98
7.98
7.39
8.31
8.53
7.86
7.98
7.07
86
9.305
P/E ratio (avg)x
48.34
50.79
49.21
46.69
42.33
38.43
35.55
32.52
34.54
34.18
23.04
34.54
40.38
93
29.63
EV/EBITx
26.87
24.13
25.68
25.08
22.79
21.20
19.02
17.34
15.42
14.30
18.64
17.34
21.99
33
9.16
FCF yield (avg)%
17.37
15.40
14.62
14.73
14.58
12.62
13.72
15.70
16.12
13.28
20.32
13.72
14.68
9
28.89
FCF margin%
1.29
0.40
0.40
0.40
0.88
2.17
1.69
4.61
3.84
1.87
24.49
2.17
1.49
61
0.801
FCF / Net incomex
0.790
0.861
0.965
0.943
0.957
0.953
0.939
1.027
1.128
1.137
0.786
1.027
0.955
15
25.03
ROIC%
6.61
8.11
8.51
9.40
8.25
6.83
4.58
7.34
6.68
5.26
15.62
6.68
7.09
77
2.34
Return on equity%
26.79
29.08
26.79
26.43
28.49
27.05
26.02
28.79
27.26
28.21
16.49
27.26
27.16
88
18.92
Return on assets%
24.54
23.29
21.15
19.86
18.64
15.89
15.99
13.18
13.42
13.03
27.74
13.42
17.31
70
1.49
EPS€
2.96
3.06
3.34
3.63
3.99
3.84
3.91
4.01
4.08
4.70
1.57
3.33%
5.62%
—
7.89
EPS growth%
19.66
20.23
22.17
21.13
18.74
15.94
15.42
15.47
12.91
15.74
19.11
15.47
17.34
75
1.60
Bookvalue per sh€
3.04
2.99
3.10
2.83
2.76
2.63
2.68
2.88
2.47
2.48
1.37
(2.14%)
(2.36%)
—
2.62
FCF per share€
2.41
2.25
2.49
2.49
2.81
2.75
3.10
2.86
3.14
3.12
0.99
2.08%
3.69%
—
2.59
Dividend per sh€
1.14
1.05
0.94
0.99
0.86
0.78
0.76
0.69
0.61
0.56
2.18
(8.43%)
(7.62%)
—
27.71
Div yield (avg)%
20.28
19.79
20.99
22.61
19.87
21.17
18.61
20.69
20.91
22.63
14.73
20.91
20.80
29
17.39
Payout ratio%
15.46
18.22
18.38
19.72
19.20
17.93
18.28
20.29
22.54
23.03
19.53
20.29
18.79
59
25.29
Shares (diluted)M
27.64
29.55
27.29
28.32
32.44
34.02
33.87
34.58
38.90
38.28
24.99
3.37%
3.82%
87
25.18
Buyback yield%
25.02
23.42
21.06
24.04
26.81
27.91
27.45
26.12
28.43
26.11
24.43
27.45
26.11
89
0.276
D/E ratiox
2.701
3.071
2.973
3.142
3.006
2.966
2.896
3.080
3.627
3.537
1.317
3.080
3.039
49
76.37
Enterprise value€M
361.5
345.8
369.3
357.3
380.7
378.0
417.6
467.9
465.9
514.7
26.62
6.22%
5.34%
26
85.36
LT debt€M
295.0
297.0
311.7
340.7
361.4
356.2
424.5
472.5
452.0
434.2
167.4
3.74%
4.27%
36
Revenue
€282.1M
0.64%
1.00×
Cost of revenue
€197.5M
0.64%
1.00×
Operating expenses
€52.16M
1.01%
1.04×
Goodwill & intangibles
19.32%
Spread over hurdle
15.29%