42.77
Revenue€M
237.0
250.3
265.9
283.3
300.2
316.4
330.5
348.9
372.7
391.1
45.21
5.43%
5.53%
41
24.80
Revenue growth%
17.74
20.48
20.54
17.66
14.73
15.89
17.44
18.72
17.26
14.70
13.95
17.26
17.55
41
10.24
Gross margin%
7.92
8.16
6.38
7.88
6.99
6.95
7.54
8.68
11.32
10.35
26.76
8.68
7.90
39
14.80
Operating margin%
20.40
19.59
17.60
14.95
14.04
14.44
16.46
13.98
16.71
13.85
11.68
14.44
15.70
29
8.72
Net margin%
7.94
7.07
6.26
5.01
2.18
0.40
0.40
1.55
1.83
0.62
5.83
0.62
2.00
87
13.99
P/E ratio (avg)x
17.64
16.27
15.47
15.06
14.31
15.55
14.07
14.35
14.92
15.87
10.25
14.92
15.27
16
21.31
EV/EBITx
17.14
16.63
15.64
15.27
16.26
17.99
18.44
16.57
16.99
17.08
28.70
17.08
16.81
85
9.45
FCF yield (avg)%
10.40
10.08
10.74
10.73
9.62
10.01
12.71
13.09
13.38
15.96
16.67
13.09
10.73
34
23.22
FCF margin%
35.12
36.79
35.33
37.36
35.17
38.14
38.52
38.49
40.13
37.45
26.33
38.49
37.41
9
0.471
FCF / Net incomex
1.217
1.068
0.991
1.055
0.947
0.998
0.933
0.916
0.854
0.896
1.701
0.916
0.969
83
3.17
ROIC%
26.00
23.30
20.44
19.24
17.53
20.39
23.34
25.09
25.80
23.86
12.30
23.86
23.32
30
21.69
Return on equity%
20.08
21.25
20.53
22.38
22.51
21.13
23.59
26.23
24.99
27.46
15.62
24.99
22.44
28
12.62
Return on assets%
19.96
19.62
21.13
23.65
23.97
23.81
26.58
25.40
23.59
25.52
11.12
25.40
23.73
57
3.03
EPS€
9.47
9.39
11.04
11.41
12.61
14.37
14.37
14.25
14.25
16.71
3.16
5.80%
6.70%
—
22.08
EPS growth%
20.27
20.34
20.68
20.84
20.25
20.62
20.55
18.22
16.58
15.77
22.52
18.22
20.31
93
4.34
Bookvalue per sh€
1.86
1.65
1.71
1.65
1.77
1.82
1.89
1.73
1.70
1.68
5.31
(1.03%)
(2.07%)
—
4.95
FCF per share€
9.88
11.80
14.13
14.59
17.59
19.00
19.97
22.54
22.30
22.28
2.62
4.85%
9.59%
—
2.31
Dividend per sh€
2.41
2.26
2.31
2.12
2.30
2.48
2.48
2.63
2.87
2.62
5.74
2.62%
0.40%
—
15.19
Div yield (avg)%
21.71
20.51
21.63
23.51
21.00
23.90
21.86
19.13
18.25
18.83
10.83
19.13
21.31
90
3.49
Payout ratio%
28.12
29.70
31.28
28.58
29.73
27.77
28.49
30.22
28.96
31.75
14.86
28.96
29.33
91
18.76
Shares (diluted)M
17.03
18.80
20.06
20.94
22.30
24.82
22.86
25.08
25.31
26.51
19.36
3.52%
4.49%
83
23.14
Buyback yield%
21.22
18.51
20.62
18.98
19.46
18.06
19.13
20.90
20.58
21.12
23.44
20.58
20.02
37
0.257
D/E ratiox
1.400
1.521
1.544
1.449
1.466
1.418
1.376
1.552
1.724
1.583
0.950
1.552
1.493
81
116.2
Enterprise value€M
31.35
32.52
30.96
29.40
26.91
28.29
31.48
34.78
34.94
39.14
188.2
7.78%
3.20%
59
204.5
LT debt€M
137.2
150.4
140.9
152.3
152.5
150.7
168.8
175.5
201.0
195.3
234.2
5.08%
2.90%
47
Revenue
€391.1M
5.53%
1.00×
Cost of revenue
€239.8M
5.35%
0.98×
Operating expenses
€80.12M
5.56%
1.00×
Cash and investments
15.20%