90.22
Revenue€M
154.7
151.9
155.2
155.9
155.9
157.1
154.7
155.1
155.2
155.7
93.42
(0.02%)
0.30%
84
19.85
Revenue growth%
17.77
16.85
18.24
20.91
21.25
22.27
21.51
24.28
26.44
23.87
29.45
23.87
21.38
84
29.89
Gross margin%
14.35
16.85
14.63
16.14
14.02
12.03
13.15
15.36
16.42
17.12
22.88
15.36
15.00
82
3.17
Operating margin%
18.54
17.79
15.86
13.85
15.16
12.63
14.02
12.40
14.33
12.17
18.85
12.63
14.17
65
15.83
Net margin%
21.61
18.68
20.95
19.37
19.53
20.98
19.49
18.16
20.64
19.67
15.73
19.67
19.60
92
13.71
P/E ratio (avg)x
40.99
39.34
41.66
41.68
41.12
41.74
46.22
51.69
49.36
56.17
7.446
49.36
41.71
13
8.238
EV/EBITx
15.15
13.49
12.21
12.89
12.76
12.23
11.93
10.34
10.28
10.97
35.25
10.97
12.22
68
4.31
FCF yield (avg)%
11.93
13.12
14.34
14.05
14.02
13.01
10.99
12.09
12.14
12.87
26.29
12.14
12.94
83
10.44
FCF margin%
17.96
17.86
17.46
15.21
17.88
20.37
21.95
20.28
17.89
17.65
26.53
20.28
17.88
10
0.662
FCF / Net incomex
0.512
0.530
0.511
0.580
0.612
0.592
0.667
0.748
0.789
0.753
0.575
0.748
0.602
27
23.80
ROIC%
22.28
19.83
22.03
24.48
24.41
23.08
21.74
22.56
20.64
19.25
5.73
21.74
22.16
68
4.63
Return on equity%
14.10
12.96
12.93
12.72
10.69
12.92
10.21
9.65
10.88
11.06
13.34
10.88
11.89
83
25.17
Return on assets%
0.50
0.40
0.40
0.77
0.40
3.22
1.10
0.40
0.40
1.64
5.79
1.10
0.45
25
8.16
EPS€
4.13
4.14
4.38
4.14
4.38
4.99
4.85
4.57
4.71
4.81
8.52
1.89%
2.85%
—
8.46
EPS growth%
21.86
18.88
16.72
14.46
16.80
15.67
15.74
15.20
14.55
12.21
29.36
15.20
15.71
26
3.55
Bookvalue per sh€
1.99
1.92
1.76
2.01
2.05
2.20
2.01
2.16
2.46
2.61
5.08
4.96%
2.28%
—
3.46
FCF per share€
3.88
3.53
3.28
3.52
3.69
3.78
3.78
3.66
3.53
3.92
5.42
1.20%
(0.53%)
—
7.03
Dividend per sh€
5.73
5.16
5.29
5.82
6.45
6.37
6.01
5.53
6.23
5.71
4.75
(2.42%)
1.19%
—
16.30
Div yield (avg)%
29.49
28.95
26.92
24.94
22.50
20.61
18.16
17.98
17.66
19.79
12.64
18.16
21.56
78
23.88
Payout ratio%
28.35
28.79
31.38
30.99
28.06
28.54
26.36
26.03
24.40
27.31
28.98
26.36
28.21
17
12.62
Shares (diluted)M
8.752
8.519
8.926
9.357
8.524
9.157
9.583
9.384
8.800
8.990
12.36
1.07%
(0.04%)
66
19.08
Buyback yield%
31.46
31.93
30.24
30.07
31.67
30.90
32.31
32.80
31.24
30.09
20.66
31.24
31.35
27
1.028
D/E ratiox
2.029
2.182
2.166
2.337
2.529
2.709
2.768
2.518
2.757
2.747
0.121
2.747
2.523
13
97.91
Enterprise value€M
66.35
58.01
61.36
57.61
54.30
46.26
47.64
51.30
48.13
52.26
87.36
(0.77%)
(2.91%)
84
20.34
LT debt€M
195.0
221.9
215.6
215.3
227.1
222.1
240.8
285.1
288.6
342.8
115.8
8.58%
5.82%
56
Revenue
€155.7M
0.30%
1.00×
Cost of revenue
€92.96M
0.26%
1.00×
Operating expenses
€22.68M
0.50%
1.02×
Cash and investments
15.74%