40.72
Revenue€M
470.6
464.9
459.2
453.0
460.0
453.3
464.7
466.9
466.4
476.1
42.05
0.69%
0.36%
76
10.71
Revenue growth%
7.39
8.23
6.67
9.33
9.72
8.52
9.11
11.94
10.41
12.90
10.70
10.41
9.22
41
14.39
Gross margin%
8.03
9.51
9.83
12.27
13.78
15.42
17.59
19.47
20.62
20.72
27.51
19.47
14.60
57
19.78
Operating margin%
16.23
18.05
17.99
15.82
16.87
17.47
15.61
14.68
13.40
12.58
25.36
14.68
16.03
30
2.86
Net margin%
12.50
10.55
11.97
10.56
10.89
9.80
12.38
11.72
13.42
13.15
14.38
12.38
11.85
11
13.10
P/E ratio (avg)x
9.581
11.26
11.24
12.93
14.63
16.89
19.37
22.67
26.98
27.04
7.641
22.67
15.76
10
25.44
EV/EBITx
32.28
36.45
38.40
44.19
43.03
41.06
44.31
46.21
47.98
50.42
17.30
46.21
43.61
52
28.54
FCF yield (avg)%
31.78
30.09
29.56
31.46
31.09
28.41
30.47
28.84
30.60
30.97
6.12
30.47
30.53
13
9.83
FCF margin%
6.24
9.15
7.30
7.61
9.28
8.89
11.09
12.98
14.86
15.07
17.57
12.98
9.21
37
1.726
FCF / Net incomex
0.907
0.989
0.968
1.130
1.153
1.174
1.366
1.342
1.440
1.657
0.268
1.366
1.164
76
12.61
ROIC%
28.26
27.31
28.16
28.61
30.53
32.47
29.64
27.05
25.79
24.54
21.88
27.05
28.21
71
18.85
Return on equity%
27.61
30.01
31.56
30.09
32.50
33.56
35.71
35.60
33.08
31.65
3.78
33.56
32.08
59
10.97
Return on assets%
4.25
5.61
6.64
4.02
6.48
6.04
6.91
5.75
4.35
4.13
9.07
5.75
5.68
54
8.44
EPS€
1.94
2.17
2.04
2.04
2.02
2.02
2.11
2.26
2.37
2.55
9.12
4.74%
2.79%
—
5.35
EPS growth%
15.70
18.06
16.28
19.03
21.66
24.12
25.76
27.91
26.14
27.30
17.98
26.14
22.89
64
9.31
Bookvalue per sh€
6.25
6.54
7.78
8.18
8.31
7.99
9.18
9.89
10.53
11.68
2.89
7.04%
7.19%
—
8.14
FCF per share€
3.61
3.35
3.23
3.49
3.74
3.59
3.88
3.63
4.11
4.37
2.27
3.15%
2.77%
—
2.73
Dividend per sh€
5.16
5.59
5.37
5.61
6.09
6.60
6.08
6.22
6.37
6.76
2.82
2.13%
1.36%
—
28.07
Div yield (avg)%
23.40
20.74
18.25
18.29
16.48
16.37
18.65
21.48
20.69
22.91
13.16
20.69
19.67
16
12.70
Payout ratio%
23.25
25.77
24.89
23.34
22.21
19.63
22.39
20.34
22.33
22.36
21.79
22.33
22.37
31
19.86
Shares (diluted)M
19.76
17.38
16.68
15.61
14.45
12.83
12.72
13.03
12.20
11.99
18.96
(3.67%)
(4.90%)
50
27.65
Buyback yield%
30.33
33.14
30.60
29.97
28.22
27.37
27.03
27.18
26.62
27.91
12.63
27.18
28.07
13
0.769
D/E ratiox
1.010
1.113
1.166
1.193
1.237
1.176
1.050
0.973
0.886
0.926
0.780
0.973
1.082
8
130.1
Enterprise value€M
126.4
129.1
141.5
125.8
117.8
109.2
98.48
103.0
102.3
110.8
44.22
(1.21%)
(2.47%)
90
40.21
LT debt€M
485.2
513.8
513.9
505.8
492.8
518.0
571.1
616.9
651.5
697.5
328.7
7.20%
4.49%
45
Revenue
€476.1M
0.36%
1.00×
Cost of revenue
€314.7M
0.61%
1.03×
Operating expenses
€106.1M
0.10%
0.97×
Goodwill & intangibles
19.78%
Spread over hurdle
(1.03%)