74.93
Revenue€M
321.0
342.6
372.6
414.8
444.7
494.0
549.6
591.9
644.9
705.8
80.16
9.68%
9.05%
37
2.61
Revenue growth%
29.67
30.51
28.10
28.62
28.24
26.49
28.84
28.62
27.01
25.55
8.59
27.01
28.43
33
22.73
Gross margin%
7.41
5.76
4.11
5.59
3.21
4.01
6.01
4.09
1.13
3.19
3.30
4.01
4.10
44
11.62
Operating margin%
2.94
1.21
3.78
5.27
3.66
1.26
0.40
0.40
0.40
2.35
14.43
0.40
1.80
58
22.09
Net margin%
10.41
9.98
8.36
7.68
8.24
10.76
10.66
11.49
9.13
9.07
17.44
10.66
9.56
15
28.06
P/E ratio (avg)x
17.87
17.70
18.97
18.63
20.29
20.55
19.78
20.75
20.00
20.21
36.90
20.21
19.89
17
28.11
EV/EBITx
15.34
14.14
14.44
15.76
15.67
14.91
17.24
15.81
18.07
18.15
27.62
17.24
15.71
81
7.40
FCF yield (avg)%
29.03
26.49
26.21
24.70
25.81
26.47
24.58
27.26
25.48
27.74
11.98
26.47
26.34
38
17.35
FCF margin%
2.27
0.40
0.40
0.40
3.29
5.71
8.57
8.77
7.75
9.92
21.83
8.57
4.50
79
0.869
FCF / Net incomex
0.864
0.934
1.106
1.254
1.243
1.437
1.582
1.827
2.006
2.200
0.670
1.827
1.346
21
14.35
ROIC%
13.02
15.12
14.84
15.86
13.21
12.78
14.49
17.24
18.53
15.75
14.82
15.75
14.98
79
28.51
Return on equity%
4.32
5.63
7.41
5.95
4.56
7.24
9.47
9.21
8.06
7.52
25.07
8.06
7.33
42
5.02
Return on assets%
20.16
21.28
23.62
23.25
23.95
22.33
23.31
25.07
23.38
24.93
3.61
23.38
23.35
44
0.33
EPS€
1.03
0.89
0.78
0.78
0.77
0.80
0.83
0.73
0.70
0.71
0.34
(1.48%)
(3.55%)
—
16.58
EPS growth%
17.65
19.99
20.38
19.66
17.57
16.18
14.14
14.89
15.45
17.08
22.42
15.45
17.33
94
1.60
Bookvalue per sh€
1.06
1.19
1.16
1.29
1.43
1.49
1.49
1.65
1.77
1.76
0.52
4.16%
4.90%
—
1.68
FCF per share€
0.60
0.68
0.65
0.60
0.62
0.66
0.68
0.77
0.77
0.73
1.93
3.44%
3.16%
—
1.74
Dividend per sh€
0.78
0.73
0.80
0.84
0.77
0.84
0.94
0.89
0.89
0.87
0.48
2.48%
0.35%
—
16.58
Div yield (avg)%
37.35
39.40
38.74
36.81
36.11
36.16
35.87
38.16
40.32
38.48
2.68
38.16
37.75
23
19.76
Payout ratio%
20.99
22.81
22.16
20.28
22.69
22.69
23.23
20.35
22.89
24.99
24.70
22.89
22.69
61
313.7
Shares (diluted)M
284.4
271.8
278.0
291.2
254.9
259.7
276.0
242.1
209.5
190.7
313.3
(5.63%)
(4.94%)
26
14.28
Buyback yield%
25.30
23.45
22.62
24.64
23.84
21.06
23.21
21.86
20.57
22.99
10.70
21.86
23.10
86
1.601
D/E ratiox
1.406
1.344
1.423
1.411
1.570
1.763
1.970
2.232
2.288
2.415
1.519
2.232
1.667
59
592.8
Enterprise value€M
625.6
580.3
559.7
557.4
534.9
571.2
569.2
585.3
643.4
644.6
66.83
3.80%
0.61%
21
326.4
LT debt€M
35.31
38.03
36.75
34.42
33.67
37.07
39.95
34.67
36.74
37.85
554.1
2.37%
(0.36%)
70
Revenue
€705.8M
9.05%
1.00×
Cost of revenue
€494.0M
9.05%
1.00×
Operating expenses
€137.3M
8.89%
0.99×
Property and equipment
16.76%
Goodwill & intangibles
14.13%
Spread over hurdle
(2.70%)