192.8
Revenue€M
267.3
286.1
313.2
336.4
358.8
390.3
410.3
447.5
482.5
509.7
212.7
7.27%
7.41%
37
26.65
Revenue growth%
36.33
38.64
36.97
34.13
31.15
32.65
30.16
29.20
27.85
26.95
27.15
29.20
31.90
54
4.85
Gross margin%
4.66
7.26
5.47
4.32
5.04
5.09
3.28
0.94
2.84
4.68
26.20
3.28
4.67
19
17.21
Operating margin%
20.59
19.34
17.52
15.17
17.94
16.57
15.82
17.88
16.51
15.10
19.39
16.51
17.05
85
28.58
Net margin%
1.92
3.55
2.77
1.85
2.63
0.40
0.40
2.66
2.80
4.45
24.10
2.66
2.65
45
31.40
P/E ratio (avg)x
30.14
29.87
28.36
27.37
29.26
31.53
30.36
32.02
35.54
36.89
25.80
32.02
30.25
18
15.13
EV/EBITx
22.86
21.24
19.81
21.69
24.81
23.32
23.14
22.91
25.40
29.23
31.94
23.32
23.02
7
12.95
FCF yield (avg)%
3.56
3.38
3.47
0.98
0.40
0.40
0.40
2.64
5.57
7.50
22.52
2.64
3.01
42
25.04
FCF margin%
6.47
5.86
5.48
8.23
8.13
8.99
9.56
11.64
11.33
10.13
11.53
10.13
8.61
43
0.820
FCF / Net incomex
1.136
1.154
1.127
1.250
1.248
1.323
1.478
1.527
1.693
1.898
1.598
1.527
1.286
78
21.29
ROIC%
9.25
9.64
8.03
5.20
5.99
6.22
8.49
9.89
6.97
8.27
18.41
8.27
8.15
94
10.36
Return on equity%
12.75
14.20
13.36
13.86
13.65
12.05
12.35
10.58
11.54
10.08
3.01
11.54
12.55
69
8.03
Return on assets%
9.64
8.63
10.25
11.98
12.68
11.39
13.66
16.28
18.64
17.64
19.45
16.28
12.33
86
0.71
EPS€
1.72
1.80
1.87
1.72
1.75
1.61
1.53
1.55
1.73
1.78
0.77
0.31%
0.51%
—
22.43
EPS growth%
7.71
4.96
6.06
4.39
7.32
8.74
11.09
13.66
15.23
14.21
5.96
13.66
8.22
30
1.64
Bookvalue per sh€
5.42
6.50
7.81
9.00
9.64
11.01
10.64
11.59
12.92
13.94
3.31
7.65%
11.39%
—
2.09
FCF per share€
1.21
1.28
1.18
1.15
1.24
1.09
1.00
1.02
1.04
0.97
3.80
(4.78%)
(3.27%)
—
4.35
Dividend per sh€
0.60
0.53
0.55
0.52
0.54
0.58
0.54
0.57
0.49
0.53
1.36
(0.49%)
(2.76%)
—
25.35
Div yield (avg)%
25.83
27.66
28.97
27.86
27.53
25.16
26.48
25.12
26.00
25.02
4.68
25.16
26.24
34
7.09
Payout ratio%
20.49
21.46
23.34
20.77
23.76
26.24
25.22
24.90
23.69
22.38
15.93
24.90
23.51
18
148.0
Shares (diluted)M
163.1
143.7
128.5
120.5
116.9
129.8
138.1
138.7
139.4
134.8
145.6
2.90%
(1.21%)
19
29.18
Buyback yield%
26.37
23.92
23.30
21.10
21.13
22.47
19.96
20.16
17.89
17.54
19.73
19.96
21.11
13
1.079
D/E ratiox
0.236
0.224
0.205
0.210
0.216
0.217
0.228
0.203
0.212
0.198
1.383
0.212
0.214
89
379.4
Enterprise value€M
404.1
418.0
452.2
458.6
429.6
385.8
398.0
336.3
340.0
333.2
361.5
(4.95%)
(1.67%)
52
451.5
LT debt€M
172.6
195.9
231.7
248.2
261.5
308.8
330.9
333.5
397.4
419.5
451.9
9.92%
10.32%
71
Revenue
€509.7M
7.41%
1.00×
Cost of revenue
€336.2M
7.38%
1.00×
Operating expenses
€58.35M
7.30%
0.99×
Goodwill & intangibles
17.20%