128.2
Revenue€M
54.41
58.80
62.71
66.64
72.26
79.21
86.86
94.95
102.7
112.3
132.9
9.21%
8.40%
20
2.10
Revenue growth%
12.03
14.24
13.94
16.26
14.76
16.63
18.50
17.39
17.11
14.12
17.77
17.11
15.51
34
8.88
Gross margin%
17.85
15.07
14.45
13.82
16.75
19.49
16.73
17.08
16.36
18.29
3.22
17.08
16.74
59
12.66
Operating margin%
14.95
12.17
10.23
7.30
9.72
12.10
10.11
12.86
10.82
10.06
13.51
10.82
10.52
41
19.43
Net margin%
25.87
25.52
23.63
24.18
23.02
25.46
23.09
21.27
19.62
21.28
11.19
21.28
23.36
49
11.42
P/E ratio (avg)x
10.67
11.28
12.18
11.60
11.61
11.79
11.86
12.44
13.15
13.78
22.69
12.44
11.82
91
34.11
EV/EBITx
19.46
19.74
19.37
20.95
18.08
19.25
16.54
16.23
16.89
16.37
12.20
16.54
18.66
59
29.03
FCF yield (avg)%
8.94
6.81
8.13
8.52
6.85
3.87
3.44
1.76
0.52
1.51
11.45
1.76
5.34
75
6.26
FCF margin%
19.19
16.77
16.65
17.43
19.22
17.74
15.30
16.23
15.82
13.62
12.90
15.82
16.71
20
0.294
FCF / Net incomex
1.401
1.569
1.636
1.505
1.611
1.768
1.661
1.677
1.695
1.586
0.473
1.677
1.623
30
16.70
ROIC%
14.40
17.39
15.06
14.18
12.96
15.00
13.30
12.14
11.98
9.96
19.91
12.14
13.74
78
27.91
Return on equity%
17.92
18.43
16.51
17.83
16.92
13.95
16.26
13.34
12.78
10.08
16.49
13.34
16.39
13
5.97
Return on assets%
17.01
18.80
19.81
18.37
15.99
14.13
16.06
17.86
15.08
12.73
14.01
15.08
16.54
28
1.27
EPS€
1.48
1.52
1.59
1.63
1.53
1.64
1.52
1.75
1.96
1.91
1.35
4.47%
2.30%
—
26.52
EPS growth%
10.93
9.14
10.93
11.57
9.88
10.46
8.99
7.23
4.43
6.30
13.86
7.23
9.51
60
2.49
Bookvalue per sh€
5.97
5.94
5.97
7.12
8.37
9.41
9.30
9.19
10.55
10.90
2.67
5.41%
7.51%
—
2.63
FCF per share€
6.37
7.54
8.02
8.52
10.30
12.27
12.24
13.94
16.45
19.29
0.46
13.37%
13.42%
—
1.24
Dividend per sh€
2.30
2.17
2.40
2.31
2.55
2.81
2.75
2.71
2.73
2.83
1.80
2.08%
1.74%
—
20.77
Div yield (avg)%
22.93
24.42
22.78
25.38
28.21
28.90
29.79
28.23
26.44
26.96
4.04
28.23
26.70
69
27.76
Payout ratio%
16.39
16.19
14.37
16.84
15.29
14.13
13.64
15.84
16.93
17.43
18.11
15.84
16.02
65
21.62
Shares (diluted)M
20.44
18.51
19.73
21.29
21.15
18.80
18.08
18.92
19.77
19.29
21.67
(1.83%)
(0.21%)
23
16.48
Buyback yield%
17.85
16.89
13.90
14.49
15.36
14.52
11.72
9.18
6.24
9.15
23.81
9.18
14.20
93
0.516
D/E ratiox
1.394
1.323
1.504
1.462
1.514
1.632
1.765
1.605
1.635
1.543
0.640
1.632
1.528
70
81.30
Enterprise value€M
44.98
44.83
49.19
45.19
41.35
39.29
35.48
34.47
36.07
36.31
86.40
(2.56%)
(3.01%)
91
119.0
LT debt€M
92.18
97.48
87.69
84.70
73.48
65.53
66.44
66.83
57.52
62.73
116.7
(3.11%)
(3.68%)
55
Revenue
€112.3M
8.40%
1.00×
Cost of revenue
€64.83M
8.39%
1.00×
Operating expenses
€18.42M
8.74%
1.03×
Property and equipment
20.55%
Spread over hurdle
16.33%