120.0
Revenue€M
89.50
93.20
94.91
95.61
99.11
100.8
102.2
103.8
105.2
122.9
125.9
1.93%
2.62%
27
24.89
Revenue growth%
17.71
16.61
18.70
20.02
18.58
19.46
16.86
13.97
10.99
27.50
5.25
16.86
17.29
45
2.31
Gross margin%
5.83
4.77
4.31
3.01
2.85
2.28
4.60
2.54
2.38
3.35
9.68
2.54
3.66
36
5.03
Operating margin%
26.87
28.86
27.23
25.90
25.92
25.18
25.30
28.01
26.11
17.05
25.58
25.92
26.49
18
27.77
Net margin%
7.25
8.42
9.96
12.45
14.37
13.28
15.91
14.72
16.32
28.06
28.00
14.72
12.86
18
14.45
P/E ratio (avg)x
18.34
17.31
17.71
20.06
18.84
17.85
19.32
20.70
23.69
30.75
20.81
19.32
19.08
60
21.01
EV/EBITx
28.65
29.60
30.97
30.80
28.59
25.15
22.17
20.68
21.75
36.34
17.22
22.17
28.29
8
23.39
FCF yield (avg)%
17.37
15.62
17.87
16.76
15.39
17.08
18.61
16.05
18.01
2.54
10.49
17.08
17.23
52
11.55
FCF margin%
20.96
23.93
22.00
21.19
19.68
17.48
18.80
17.34
14.44
15.01
25.42
17.48
19.35
27
1.313
FCF / Net incomex
0.655
0.749
0.790
0.857
0.973
1.143
1.279
1.265
1.285
0.157
0.441
1.265
0.915
90
15.63
ROIC%
7.26
4.58
7.29
8.69
7.13
6.86
3.92
5.95
6.34
22.81
2.69
6.34
7.00
25
18.23
Return on equity%
29.21
30.85
29.56
30.07
31.02
33.04
34.13
31.36
28.43
14.82
24.06
31.36
30.46
93
20.35
Return on assets%
6.14
8.36
6.19
7.85
7.69
5.83
4.49
5.38
8.27
27.94
15.50
5.83
6.92
26
0.60
EPS€
0.43
0.46
0.47
0.45
0.50
0.53
0.51
0.49
0.48
0.65
0.75
1.51%
(0.14%)
—
3.77
EPS growth%
6.65
7.40
10.37
11.02
13.60
13.42
14.03
16.80
15.22
3.89
5.99
14.03
12.22
79
2.10
Bookvalue per sh€
2.92
3.11
3.20
3.66
4.33
4.99
5.08
5.55
5.64
1.77
1.23
9.05%
9.42%
—
1.04
FCF per share€
1.37
1.40
1.37
1.36
1.15
1.23
1.18
1.07
1.13
1.02
0.95
(3.73%)
(3.19%)
—
1.39
Dividend per sh€
1.20
1.36
1.56
1.68
1.83
2.00
2.13
2.16
2.45
0.30
1.69
7.89%
6.67%
—
16.87
Div yield (avg)%
3.29
5.20
8.08
7.47
9.27
7.18
8.36
8.56
6.30
4.35
22.23
8.36
7.32
40
19.56
Payout ratio%
25.65
27.76
28.55
29.69
29.72
31.27
29.32
26.38
24.22
22.51
19.45
29.32
28.16
72
23.96
Shares (diluted)M
45.26
44.57
51.96
60.53
67.87
75.88
90.23
90.81
101.5
23.54
23.66
10.90%
10.62%
9
25.29
Buyback yield%
18.42
20.55
20.06
23.01
20.51
20.78
19.69
21.79
21.25
9.27
3.50
20.78
20.53
78
1.038
D/E ratiox
1.562
1.636
1.649
1.624
1.806
2.102
2.172
2.509
2.916
0.708
0.329
2.172
1.728
32
54.35
Enterprise value€M
67.58
71.64
82.42
87.04
88.31
88.18
91.68
103.9
119.3
5.141
47.74
6.51%
6.97%
11
22.70
LT debt€M
24.94
27.13
24.92
27.24
27.02
27.34
29.05
29.71
31.60
92.16
36.84
3.01%
1.68%
47
Revenue
€105.2M
2.62%
1.00×
Cost of revenue
€69.40M
2.60%
1.00×
Operating expenses
€18.72M
2.06%
0.95×