39.08
Revenue€M
105.3
106.8
109.8
112.5
117.0
119.1
122.5
128.3
133.9
142.2
42.51
3.98%
3.50%
29
6.49
Revenue growth%
20.95
20.42
21.76
23.92
26.35
25.15
23.78
23.78
20.83
22.51
12.04
23.78
23.14
78
17.78
Gross margin%
29.83
28.76
30.00
27.12
27.11
26.68
28.93
28.77
29.35
32.33
11.95
28.93
28.85
58
21.25
Operating margin%
27.01
27.15
26.03
28.95
27.02
26.29
25.43
27.58
27.35
25.32
19.80
26.29
27.01
63
12.03
Net margin%
31.61
29.81
30.66
28.24
25.66
27.78
27.77
25.64
22.98
20.50
11.33
25.64
27.77
35
19.71
P/E ratio (avg)x
31.93
35.93
35.65
36.91
38.93
45.83
49.13
56.45
66.10
71.60
22.44
56.45
42.38
16
16.16
EV/EBITx
16.04
15.57
17.56
20.86
22.65
22.43
22.88
25.43
28.92
32.78
26.74
25.43
22.54
29
25.81
FCF yield (avg)%
9.94
10.76
10.99
13.80
14.34
12.22
10.22
7.65
6.11
7.98
27.82
7.98
10.49
30
4.40
FCF margin%
19.56
17.14
16.25
16.44
14.37
13.81
15.27
15.82
18.05
17.26
18.12
15.82
16.35
5
1.347
FCF / Net incomex
1.784
2.119
2.363
2.706
2.711
3.099
3.483
3.537
3.568
3.592
0.710
3.537
2.905
40
26.06
ROIC%
16.80
17.44
14.94
15.11
16.44
14.63
17.32
17.33
16.62
16.82
19.59
16.82
16.71
47
9.07
Return on equity%
9.19
6.20
7.99
10.12
7.93
9.40
9.73
11.86
9.60
11.51
27.77
9.73
9.50
34
20.20
Return on assets%
9.90
12.07
12.62
13.55
12.95
10.03
7.89
5.79
7.35
5.01
6.06
7.35
9.97
43
1.02
EPS€
0.81
0.80
0.81
0.90
1.00
0.91
0.96
0.90
0.93
0.96
1.09
(0.72%)
2.22%
—
22.83
EPS growth%
10.68
9.16
12.15
11.43
9.16
11.30
14.15
11.98
9.98
7.87
7.77
11.30
10.99
49
1.04
Bookvalue per sh€
2.03
1.95
2.22
2.34
2.51
2.87
2.76
2.75
3.05
3.17
1.56
4.78%
5.67%
—
2.14
FCF per share€
0.56
0.56
0.55
0.57
0.55
0.57
0.63
0.63
0.74
0.82
2.37
8.28%
3.91%
—
0.89
Dividend per sh€
1.55
1.43
1.30
1.40
1.54
1.43
1.52
1.72
1.80
2.04
0.92
5.72%
2.93%
—
6.23
Div yield (avg)%
7.53
10.18
12.64
13.78
12.95
13.05
13.98
13.94
15.35
12.46
28.31
13.94
13.00
35
24.10
Payout ratio%
20.62
19.68
19.75
20.61
18.12
17.26
14.48
16.27
15.81
14.46
3.28
15.81
17.69
59
15.35
Shares (diluted)M
27.16
30.14
33.64
33.26
33.21
32.85
31.45
35.31
39.27
42.30
15.43
4.96%
6.08%
88
15.30
Buyback yield%
15.33
13.61
11.30
12.66
10.33
10.45
7.62
4.66
4.18
6.30
9.32
6.30
10.39
8
1.494
D/E ratiox
2.265
2.542
2.904
3.487
4.023
4.321
4.432
5.149
5.016
5.706
0.898
5.016
4.172
67
23.14
Enterprise value€M
23.97
28.14
31.75
31.02
33.06
34.83
37.61
39.58
44.31
49.55
91.49
8.43%
7.65%
90
10.41
LT debt€M
162.3
173.7
165.2
170.1
183.3
175.1
189.9
203.3
208.0
200.3
84.69
1.78%
3.06%
71
Revenue
€142.2M
3.50%
1.00×
Cost of revenue
€90.51M
3.35%
0.99×
Operating expenses
€23.79M
3.60%
1.01×
Property and equipment
15.99%
Spread over hurdle
34.82%