85.76
Revenue€M
125.7
133.2
139.4
149.8
160.0
169.4
177.2
187.2
200.5
214.3
95.52
6.02%
6.24%
40
2.22
Revenue growth%
23.39
22.52
21.90
21.16
19.19
16.60
16.39
17.19
17.54
17.21
11.11
17.19
18.36
54
23.89
Gross margin%
28.19
29.39
30.44
32.44
32.88
33.12
31.62
33.30
30.44
29.89
25.21
31.62
31.03
69
13.07
Operating margin%
19.04
16.05
17.67
19.92
18.42
19.59
18.19
17.14
16.31
18.01
12.72
18.01
18.10
87
5.08
Net margin%
17.05
17.81
17.18
15.74
18.26
15.68
14.83
14.72
13.32
15.23
11.10
14.83
15.71
19
7.493
P/E ratio (avg)x
53.63
63.51
69.40
67.54
75.73
74.30
79.19
84.06
99.92
117.4
20.08
84.06
75.02
26
13.28
EV/EBITx
12.80
12.71
12.06
12.86
14.18
15.02
15.90
17.55
16.06
15.80
13.90
15.90
14.60
57
8.64
FCF yield (avg)%
10.56
12.26
11.00
13.65
15.33
13.06
12.69
11.75
11.86
12.80
9.42
12.69
12.48
64
11.16
FCF margin%
0.40
2.49
1.42
1.45
3.66
4.31
6.78
9.28
8.98
6.80
28.73
6.80
3.99
47
0.596
FCF / Net incomex
0.218
0.220
0.218
0.207
0.237
0.257
0.290
0.267
0.254
0.288
0.751
0.267
0.246
9
23.50
ROIC%
19.30
19.16
17.79
14.81
15.15
14.32
11.46
9.83
10.36
13.09
22.90
11.46
14.57
71
18.65
Return on equity%
37.90
39.71
37.57
38.60
38.89
36.81
34.84
32.15
34.75
35.53
26.74
34.84
37.19
47
5.97
Return on assets%
5.13
5.52
8.13
8.45
8.41
8.84
11.33
8.78
10.41
8.08
18.38
8.84
8.43
44
2.15
EPS€
2.59
2.41
2.64
3.05
2.85
2.97
3.26
3.00
2.87
3.01
2.36
1.09%
2.40%
—
15.55
EPS growth%
16.36
16.25
14.62
16.49
13.58
14.15
12.44
13.90
14.81
14.99
15.51
14.15
14.71
17
0.83
Bookvalue per sh€
0.37
0.34
0.30
0.30
0.27
0.28
0.26
0.25
0.26
0.22
0.57
(3.67%)
(6.25%)
—
1.93
FCF per share€
2.34
2.52
2.78
2.68
3.12
3.66
4.07
3.93
4.59
4.38
2.15
7.04%
6.27%
—
2.17
Dividend per sh€
0.79
0.85
0.88
0.87
0.85
0.95
0.91
0.91
1.06
1.14
2.20
6.13%
4.41%
—
19.42
Div yield (avg)%
16.34
15.99
13.06
14.69
12.97
12.31
11.18
11.74
14.57
11.93
16.87
11.93
13.01
33
19.79
Payout ratio%
17.72
17.95
16.64
15.67
16.31
13.81
10.86
13.49
13.15
12.20
13.68
13.15
14.74
26
45.33
Shares (diluted)M
36.63
37.74
38.02
35.28
38.46
39.33
40.26
36.89
33.76
31.71
45.20
(3.78%)
(2.11%)
14
25.72
Buyback yield%
26.14
28.08
27.59
28.71
31.50
29.98
30.24
28.86
29.37
26.82
2.29
29.37
28.78
87
0.521
D/E ratiox
1.485
1.768
1.868
2.055
2.101
2.511
2.610
2.863
3.121
3.038
0.615
2.863
2.306
90
144.3
Enterprise value€M
71.07
79.78
92.14
92.39
92.69
101.8
113.6
128.8
154.3
152.1
143.5
10.41%
9.00%
75
104.2
LT debt€M
79.38
71.70
75.56
80.25
72.65
73.59
78.13
77.61
85.25
94.04
59.26
5.30%
2.21%
36
Revenue
€214.3M
6.24%
1.00×
Cost of revenue
€125.7M
6.31%
1.01×
Operating expenses
€42.14M
5.62%
0.94×
Goodwill & intangibles
21.41%
Cash and investments
17.92%