71.58
Revenue€M
105.5
108.9
112.3
116.4
120.1
127.4
131.4
140.0
143.6
73.02
80.76
4.30%
4.12%
48
17.10
Revenue growth%
3.84
6.78
8.78
9.72
9.94
10.25
8.71
10.89
9.28
19.21
12.86
9.94
9.03
50
17.25
Gross margin%
14.42
16.07
13.51
15.94
14.49
15.15
13.21
13.40
15.28
5.69
28.73
14.49
14.82
90
13.10
Operating margin%
16.28
17.55
14.97
12.01
10.56
12.93
14.39
11.61
13.94
10.82
19.65
12.93
13.64
58
17.10
Net margin%
21.72
21.12
18.38
17.54
19.09
19.20
20.41
23.01
20.23
9.93
17.05
20.23
20.32
91
30.44
P/E ratio (avg)x
36.83
42.97
49.58
48.77
54.28
57.51
63.04
71.74
75.56
10.50
12.36
63.04
51.93
14
14.04
EV/EBITx
18.54
19.51
20.98
22.43
20.16
20.64
19.78
17.31
18.54
17.46
37.80
19.78
19.65
12
27.71
FCF yield (avg)%
26.04
25.07
27.91
26.95
24.50
23.18
23.31
21.40
20.51
22.83
27.50
23.18
24.77
28
24.08
FCF margin%
28.91
28.96
29.67
27.11
24.56
24.98
22.48
23.04
22.49
12.46
8.40
23.04
26.05
35
0.954
FCF / Net incomex
0.337
0.333
0.375
0.383
0.374
0.353
0.335
0.361
0.406
1.668
1.011
0.361
0.357
89
17.60
ROIC%
2.01
2.32
1.61
3.81
1.31
4.01
5.54
3.47
4.50
5.85
21.00
4.01
3.19
42
26.03
Return on equity%
32.89
34.79
34.12
32.93
30.39
31.56
32.59
33.98
35.00
15.46
12.04
32.59
32.91
85
4.07
Return on assets%
16.18
13.50
15.49
16.42
17.11
19.03
20.46
23.01
22.03
16.72
2.80
20.46
17.77
24
2.65
EPS€
5.65
6.02
6.82
6.96
7.00
7.37
8.00
8.85
8.96
2.95
2.79
5.20%
6.10%
—
26.29
EPS growth%
27.62
28.68
28.55
26.55
27.93
25.65
27.63
25.68
28.08
4.11
5.82
27.63
27.78
72
2.67
Bookvalue per sh€
1.95
2.07
1.98
2.05
2.25
2.35
2.20
2.08
2.02
1.34
1.08
(0.35%)
(1.25%)
—
1.10
FCF per share€
12.64
12.40
13.67
13.83
15.74
16.72
17.05
19.35
21.58
5.65
3.86
9.31%
8.46%
—
3.25
Dividend per sh€
6.12
6.55
6.15
6.32
6.13
6.41
6.41
5.95
6.11
3.76
4.51
(0.67%)
0.81%
—
6.56
Div yield (avg)%
18.16
15.36
14.74
13.56
15.08
15.24
14.15
15.60
12.68
5.32
14.99
15.08
15.16
18
12.99
Payout ratio%
2.68
5.44
4.75
3.07
2.88
3.95
4.75
3.92
2.32
5.61
2.23
3.92
3.93
11
10.32
Shares (diluted)M
9.406
10.12
9.738
10.65
11.74
12.00
11.80
10.86
10.36
10.07
10.18
(0.55%)
(0.96%)
42
11.99
Buyback yield%
13.05
11.07
11.24
11.36
9.84
12.57
13.63
14.23
13.30
25.75
9.38
13.30
12.81
90
1.381
D/E ratiox
0.690
0.731
0.744
0.833
0.908
0.868
0.842
0.917
1.022
0.874
0.952
0.908
0.837
91
55.29
Enterprise value€M
186.3
191.0
198.9
209.2
224.6
264.2
305.2
307.8
345.4
147.7
41.00
10.54%
7.57%
22
133.4
LT debt€M
15.42
15.09
16.50
15.43
16.61
18.56
21.19
20.11
19.41
9.316
125.3
4.70%
1.11%
41
Revenue
€143.6M
4.12%
1.00×
Cost of revenue
€100.5M
4.12%
1.00×
Operating expenses
€22.81M
4.69%
1.06×
Goodwill & intangibles
17.32%