109.9
Revenue€M
85.39
87.77
90.78
91.80
92.80
93.89
96.02
99.89
99.88
99.54
123.0
1.41%
1.85%
31
17.17
Revenue growth%
13.82
13.84
16.71
18.68
16.20
15.93
18.87
17.68
19.78
22.62
2.06
18.87
17.20
9
6.58
Gross margin%
16.38
19.22
21.68
20.83
21.57
24.18
26.35
26.02
24.04
24.88
11.37
24.88
22.86
19
24.58
Operating margin%
7.17
5.42
6.36
5.72
7.96
10.80
8.22
8.00
6.23
7.85
11.28
8.00
7.51
64
14.04
Net margin%
20.25
18.70
21.57
22.40
19.67
17.78
16.69
18.18
15.64
13.32
15.04
16.69
18.44
88
24.11
P/E ratio (avg)x
33.13
35.43
40.97
47.90
54.38
62.11
73.93
77.29
84.08
85.97
26.13
77.29
58.25
24
11.31
EV/EBITx
10.25
10.94
10.92
11.05
10.87
11.39
12.43
11.61
10.07
9.648
29.12
11.39
10.93
91
7.41
FCF yield (avg)%
7.47
6.15
8.27
8.52
9.65
12.45
12.24
14.99
12.76
14.73
29.73
12.76
10.94
13
19.84
FCF margin%
11.57
12.39
10.54
12.10
11.87
10.83
13.63
14.34
16.14
13.16
6.79
13.63
12.24
8
1.431
FCF / Net incomex
0.932
1.087
1.110
1.153
1.191
1.401
1.580
1.848
2.005
2.370
0.839
1.848
1.296
29
14.76
ROIC%
12.05
10.84
12.12
13.48
12.56
11.97
9.40
10.12
7.30
7.68
13.35
9.40
11.41
51
11.66
Return on equity%
22.68
21.72
24.32
23.64
23.95
26.17
27.29
26.16
26.82
25.19
11.52
26.17
24.75
40
16.97
Return on assets%
17.00
16.39
18.19
16.95
14.92
14.24
16.85
18.75
19.07
21.41
28.30
18.75
16.97
11
1.24
EPS€
2.35
2.43
2.34
2.57
2.78
2.41
2.32
2.29
2.11
2.25
1.28
(4.14%)
(0.20%)
—
12.73
EPS growth%
23.21
20.63
18.34
16.92
15.79
15.82
17.30
18.03
15.11
15.49
11.06
15.82
17.11
30
1.45
Bookvalue per sh€
0.63
0.65
0.73
0.77
0.85
0.96
1.07
1.25
1.48
1.67
1.74
14.39%
10.04%
—
2.00
FCF per share€
2.74
2.73
2.75
3.14
3.56
3.78
4.43
4.26
4.25
4.62
2.02
5.36%
5.08%
—
2.13
Dividend per sh€
1.25
1.18
1.16
1.10
1.01
1.04
1.04
1.02
1.08
0.96
2.52
(0.85%)
(2.77%)
—
8.11
Div yield (avg)%
4.60
2.82
0.40
0.40
0.40
1.97
2.54
2.19
1.29
0.40
15.89
1.97
1.63
41
2.15
Payout ratio%
12.35
14.37
13.32
14.16
16.09
16.48
16.44
16.32
16.39
19.15
3.24
16.44
16.20
13
28.63
Shares (diluted)M
22.97
20.97
22.19
24.05
21.15
20.58
18.85
17.58
15.42
15.38
29.30
(6.17%)
(4.02%)
56
26.71
Buyback yield%
26.31
26.94
26.91
28.51
29.75
31.44
34.33
32.72
30.62
31.49
20.32
31.49
30.19
93
0.558
D/E ratiox
1.233
1.192
1.232
1.320
1.276
1.252
1.248
1.333
1.351
1.252
1.416
1.252
1.252
75
37.11
Enterprise value€M
79.15
86.46
101.9
101.2
119.2
123.2
142.1
139.1
159.2
190.8
48.19
9.86%
9.02%
51
88.34
LT debt€M
18.51
20.52
23.19
22.14
21.09
22.26
23.38
22.51
22.62
23.19
7.636
1.91%
1.81%
10
Revenue
€99.54M
1.85%
1.00×
Cost of revenue
€59.28M
1.63%
0.98×
Operating expenses
€22.46M
2.60%
1.08×
Spread over hurdle
26.65%