41.64
Revenue€M
62.40
63.60
63.55
65.61
68.18
69.55
71.15
72.21
73.55
73.57
42.65
1.53%
1.67%
85
19.10
Revenue growth%
23.90
23.23
20.98
23.35
26.23
26.90
25.62
22.80
22.58
21.22
3.63
22.80
23.29
67
26.63
Gross margin%
12.58
10.24
10.93
10.43
12.56
10.69
12.06
14.15
12.65
13.35
22.81
12.65
12.31
69
11.25
Operating margin%
21.96
23.91
26.32
29.11
29.43
31.39
33.41
31.30
28.39
26.97
6.98
31.30
28.75
30
5.44
Net margin%
29.06
26.60
29.47
30.32
27.49
25.90
25.15
27.96
30.81
30.86
7.62
27.96
28.51
30
7.873
P/E ratio (avg)x
10.01
9.330
9.698
10.07
9.316
8.936
9.153
9.795
9.518
9.767
31.78
9.518
9.608
42
13.08
EV/EBITx
28.50
29.41
31.49
35.35
42.20
50.42
50.59
51.56
55.08
62.90
36.33
51.56
46.31
58
28.18
FCF yield (avg)%
36.33
35.92
35.43
33.36
31.79
34.46
34.05
32.61
31.22
32.06
9.22
32.61
33.70
66
6.28
FCF margin%
21.99
20.83
23.43
26.35
24.07
23.36
23.34
22.71
22.66
20.77
2.52
22.71
23.03
95
0.876
FCF / Net incomex
0.936
0.881
0.857
0.943
0.908
0.969
0.888
0.982
1.090
0.966
0.706
0.969
0.939
65
26.42
ROIC%
18.02
15.64
15.73
13.39
16.25
13.85
15.75
15.68
16.68
19.27
4.77
15.75
15.74
81
24.26
Return on equity%
27.71
29.38
30.47
32.80
35.67
32.97
34.08
32.57
30.70
28.34
13.89
32.57
31.64
18
12.04
Return on assets%
22.61
22.35
22.98
25.12
27.79
25.47
27.24
24.28
27.05
29.06
18.21
27.05
25.30
28
0.88
EPS€
0.80
0.86
0.74
0.76
0.71
0.73
0.74
0.75
0.66
0.67
0.91
(1.02%)
(3.34%)
—
14.61
EPS growth%
13.49
15.89
13.38
12.24
13.40
11.24
12.56
15.01
16.43
15.10
15.96
15.01
13.45
49
0.99
Bookvalue per sh€
1.06
1.01
0.97
0.95
1.02
1.08
1.07
1.07
1.15
1.20
0.36
3.33%
1.92%
—
0.83
FCF per share€
2.26
2.38
2.17
2.17
2.18
2.16
2.35
2.33
2.57
2.28
0.59
0.92%
0.08%
—
0.80
Dividend per sh€
2.19
2.31
2.11
2.16
2.03
1.95
1.71
1.56
1.45
1.34
0.41
(7.91%)
(4.98%)
—
7.06
Div yield (avg)%
14.21
14.15
13.75
12.66
13.57
15.01
14.73
15.57
14.55
13.59
11.59
14.73
14.18
53
10.69
Payout ratio%
24.12
26.38
24.32
21.34
24.17
25.60
25.16
22.17
21.09
20.10
13.04
22.17
24.14
28
13.97
Shares (diluted)M
15.89
14.81
15.73
14.85
14.03
16.05
16.54
18.98
20.41
19.46
14.59
6.77%
1.47%
90
5.20
Buyback yield%
8.04
9.21
8.62
9.90
9.00
7.21
5.46
3.52
2.53
5.22
23.80
5.22
7.63
8
0.768
D/E ratiox
1.737
1.616
1.788
1.759
1.642
1.490
1.683
1.629
1.613
1.591
1.621
1.613
1.636
21
33.53
Enterprise value€M
92.86
101.3
100.4
93.83
98.78
104.7
99.55
102.4
108.3
123.5
13.70
4.57%
3.47%
8
6.282
LT debt€M
39.97
41.38
38.16
33.26
33.00
28.77
28.29
28.98
29.67
26.32
46.02
(4.42%)
(4.57%)
33
Revenue
€73.57M
1.67%
1.00×
Cost of revenue
€49.69M
1.77%
1.01×
Operating expenses
€14.94M
1.67%
1.00×
Goodwill & intangibles
14.78%
Spread over hurdle
(3.10%)