119.9
Revenue€M
139.5
138.6
139.1
139.0
141.9
147.7
147.6
153.5
158.9
165.0
132.9
3.06%
1.74%
81
28.72
Revenue growth%
33.95
35.38
36.03
38.17
41.12
38.98
38.23
39.97
37.05
39.53
5.82
38.98
38.20
23
20.76
Gross margin%
12.99
14.34
12.23
9.60
10.22
10.72
8.29
11.03
9.52
9.98
20.96
9.98
10.47
43
19.25
Operating margin%
27.70
29.49
26.52
25.93
23.26
22.24
24.16
25.48
26.98
24.91
8.97
24.91
25.71
89
26.42
Net margin%
11.26
11.84
12.32
11.38
12.50
15.32
15.43
17.97
16.36
14.93
29.60
15.43
13.71
25
16.38
P/E ratio (avg)x
60.14
68.64
74.60
72.88
80.01
83.65
80.61
79.35
76.18
73.64
14.16
79.35
75.39
93
28.21
EV/EBITx
12.35
11.05
10.34
10.94
11.78
10.87
10.54
9.279
8.632
9.303
6.280
9.303
10.70
56
8.22
FCF yield (avg)%
17.13
17.13
17.09
19.39
21.69
19.96
19.32
20.87
20.50
21.70
8.72
20.50
19.68
57
9.23
FCF margin%
22.82
21.76
24.35
23.49
22.68
23.79
25.05
25.10
26.36
25.74
2.63
25.10
24.07
71
1.657
FCF / Net incomex
1.649
1.800
1.900
1.747
1.938
1.756
1.616
1.722
1.760
1.941
1.597
1.756
1.758
5
13.30
ROIC%
20.11
19.67
19.26
18.01
15.12
15.20
17.17
18.16
19.76
20.99
7.35
18.16
18.71
70
16.98
Return on equity%
0.40
3.28
5.38
3.26
5.80
3.66
0.94
0.40
1.00
0.40
27.30
0.94
2.13
51
26.07
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.72
3.14
4.24
4.72
3.52
23.32
3.52
0.56
64
0.35
EPS€
0.23
0.23
0.25
0.24
0.23
0.21
0.20
0.22
0.24
0.26
0.37
2.58%
2.03%
—
14.40
EPS growth%
3.31
0.40
0.75
0.40
0.40
0.40
1.11
0.65
1.96
4.07
13.73
1.11
0.70
75
0.66
Bookvalue per sh€
0.34
0.38
0.37
0.37
0.37
0.39
0.41
0.40
0.46
0.51
0.43
6.50%
5.85%
—
0.60
FCF per share€
0.60
0.65
0.65
0.64
0.71
0.62
0.58
0.55
0.55
0.59
0.69
(3.56%)
(1.01%)
—
0.59
Dividend per sh€
0.32
0.32
0.31
0.34
0.37
0.35
0.33
0.30
0.33
0.37
0.13
(0.01%)
0.94%
—
3.98
Div yield (avg)%
6.72
6.34
7.43
9.93
11.95
10.11
13.01
12.90
13.25
11.29
25.02
12.90
10.70
51
22.24
Payout ratio%
19.77
21.60
20.73
23.18
21.30
20.92
18.09
17.34
17.22
16.78
3.20
17.34
20.25
9
49.65
Shares (diluted)M
57.91
59.49
65.71
72.39
79.17
87.90
84.25
87.40
81.66
84.54
51.14
1.32%
5.24%
58
11.77
Buyback yield%
0.70
0.58
0.40
1.29
0.40
0.40
1.38
1.00
0.40
0.86
17.71
0.86
0.64
50
1.735
D/E ratiox
0.494
0.580
0.621
0.616
0.664
0.656
0.765
0.756
0.844
0.953
1.636
0.765
0.660
39
94.64
Enterprise value€M
260.9
241.0
247.7
242.0
235.5
251.0
233.7
250.7
282.2
266.9
69.42
2.54%
1.29%
51
106.7
LT debt€M
251.9
279.3
334.2
352.7
405.5
477.9
526.6
566.8
596.9
577.2
50.80
7.32%
9.05%
16
Revenue
€165.0M
1.74%
1.00×
Cost of revenue
€95.46M
1.62%
0.99×
Operating expenses
€29.09M
2.04%
1.03×
Property and equipment
17.17%