221.3
Revenue€M
190.0
200.7
210.3
217.1
230.3
237.7
244.5
254.8
260.2
272.9
237.2
3.45%
4.21%
66
28.07
Revenue growth%
18.18
19.29
17.23
17.96
15.64
13.44
11.55
12.68
15.36
16.28
25.15
13.44
15.96
49
4.77
Gross margin%
28.70
26.66
25.86
28.07
26.39
23.76
25.41
23.06
20.34
22.67
28.23
23.06
25.64
22
5.20
Operating margin%
8.61
7.17
5.05
6.76
5.44
3.27
1.64
1.22
1.96
0.40
10.35
1.64
4.16
23
19.64
Net margin%
35.23
37.11
36.27
36.08
37.88
39.23
38.55
40.89
42.82
41.47
3.96
40.89
38.21
24
27.97
P/E ratio (avg)x
34.05
33.09
34.59
32.76
33.05
31.49
34.24
35.36
38.54
43.63
9.995
35.36
34.15
23
37.79
EV/EBITx
13.55
14.24
13.29
13.48
13.85
14.99
16.06
17.52
15.62
13.94
37.63
15.62
14.09
31
20.88
FCF yield (avg)%
11.51
11.42
8.58
7.85
7.30
4.78
2.71
5.30
8.01
5.96
2.38
5.30
7.57
44
5.58
FCF margin%
4.31
6.93
6.92
5.19
2.97
2.35
1.72
0.40
0.76
0.61
10.77
0.76
2.66
12
0.995
FCF / Net incomex
1.589
1.738
1.835
2.039
2.169
2.553
2.962
2.933
2.883
3.394
1.762
2.933
2.361
95
7.67
ROIC%
8.92
8.33
8.73
7.56
5.13
6.07
3.43
0.67
1.61
4.08
3.18
3.43
5.60
63
14.60
Return on equity%
20.20
19.12
20.02
20.33
21.78
23.41
25.09
23.47
21.42
23.53
25.70
23.47
21.60
33
18.75
Return on assets%
5.68
3.97
3.86
5.94
3.08
4.40
6.89
4.37
6.56
5.43
21.64
5.43
4.91
59
2.43
EPS€
2.77
2.61
2.45
2.79
2.75
2.59
2.49
2.63
2.62
2.44
2.62
(2.40%)
(1.38%)
—
7.13
EPS growth%
18.47
18.17
18.95
16.31
17.10
15.09
17.52
20.02
18.93
17.18
27.28
17.52
17.84
42
4.13
Bookvalue per sh€
1.08
1.05
1.03
0.96
1.05
1.04
1.11
1.15
1.21
1.09
1.28
0.76%
0.83%
—
3.77
FCF per share€
3.53
3.87
3.49
3.50
3.21
3.53
3.41
3.61
3.28
3.07
1.84
(0.93%)
(0.98%)
—
2.74
Dividend per sh€
1.59
1.70
1.63
1.54
1.55
1.63
1.53
1.56
1.59
1.68
3.86
1.54%
0.16%
—
14.65
Div yield (avg)%
7.40
6.25
6.34
4.64
5.27
6.86
5.12
5.64
8.50
9.23
5.39
6.86
6.30
6
7.01
Payout ratio%
16.94
14.03
15.30
14.71
14.56
11.68
8.76
7.46
4.76
4.57
21.87
7.46
12.85
68
46.60
Shares (diluted)M
34.11
33.28
29.98
32.51
28.82
31.58
28.71
25.26
25.25
27.01
46.92
(1.29%)
(3.23%)
78
26.79
Buyback yield%
25.45
27.98
25.58
27.56
28.85
30.62
33.08
32.39
29.72
28.17
12.59
30.62
28.51
13
0.409
D/E ratiox
1.697
1.824
1.946
2.176
2.526
2.846
3.142
3.245
3.570
3.560
0.293
3.245
2.686
76
195.0
Enterprise value€M
294.0
318.5
343.2
403.7
430.2
494.2
576.8
604.1
699.1
766.1
149.1
12.23%
11.30%
21
150.7
LT debt€M
54.91
51.10
56.83
64.34
65.99
67.65
65.64
67.70
77.66
81.72
13.03
4.37%
4.53%
12
Revenue
€272.9M
4.21%
1.00×
Cost of revenue
€182.0M
4.09%
0.99×
Operating expenses
€64.60M
4.06%
0.99×
Spread over hurdle
(3.07%)