236.6
Revenue€M
117.2
126.1
131.1
141.8
146.6
155.3
163.6
174.7
187.9
202.2
260.1
6.63%
5.99%
57
17.83
Revenue growth%
10.12
12.26
12.81
11.75
10.88
8.94
10.65
8.15
9.58
6.68
3.06
8.94
10.39
23
21.59
Gross margin%
25.64
25.26
24.92
26.24
23.51
26.35
25.93
23.70
22.71
23.60
13.33
23.70
25.09
71
5.51
Operating margin%
24.53
25.97
27.76
28.36
25.44
25.31
22.83
25.35
26.25
24.55
26.58
25.31
25.40
77
9.01
Net margin%
28.42
25.85
25.98
23.39
23.02
23.55
25.31
25.42
23.69
26.29
13.94
25.31
25.36
5
20.22
P/E ratio (avg)x
9.997
9.989
10.29
9.709
10.08
11.12
10.17
9.236
8.799
9.294
25.75
9.294
9.993
11
7.628
EV/EBITx
42.56
43.59
47.64
51.09
50.98
57.09
67.43
71.55
85.41
89.48
29.97
71.55
54.09
25
29.04
FCF yield (avg)%
18.24
15.72
17.53
20.34
19.99
18.95
21.32
24.12
24.78
23.41
8.91
23.41
20.16
62
28.24
FCF margin%
21.99
22.92
23.80
22.69
20.80
18.28
19.43
20.21
19.16
19.87
25.48
19.43
20.51
53
1.649
FCF / Net incomex
2.106
2.417
2.558
2.950
3.046
3.282
3.841
4.145
4.863
5.244
0.944
4.145
3.164
45
22.77
ROIC%
7.97
7.82
9.06
7.61
6.58
3.98
6.85
5.59
7.94
9.21
6.72
6.85
7.71
26
10.88
Return on equity%
25.85
25.20
22.46
24.58
22.21
23.79
24.62
25.30
27.09
25.58
20.77
25.30
24.91
45
10.15
Return on assets%
25.10
24.98
24.25
24.30
22.37
20.75
18.60
20.19
18.81
19.35
23.57
19.35
21.56
79
1.40
EPS€
1.19
1.17
1.26
1.50
1.57
1.79
1.88
2.04
2.21
2.53
1.53
10.07%
8.07%
—
19.38
EPS growth%
12.97
14.77
14.35
17.17
16.62
17.85
17.00
18.23
16.19
14.92
2.97
17.00
16.40
27
0.67
Bookvalue per sh€
0.80
0.80
0.89
0.83
0.92
0.87
0.94
1.03
1.04
1.09
0.43
3.36%
2.65%
—
0.52
FCF per share€
0.31
0.29
0.28
0.30
0.30
0.30
0.31
0.27
0.23
0.25
0.84
(3.59%)
(2.90%)
—
0.97
Dividend per sh€
1.42
1.26
1.38
1.39
1.33
1.22
1.14
1.13
1.06
1.16
0.48
(2.69%)
(2.27%)
—
3.85
Div yield (avg)%
0.40
0.40
2.17
3.46
1.55
4.30
1.86
1.48
0.80
0.82
11.20
1.48
1.51
38
15.67
Payout ratio%
17.05
17.69
17.50
16.75
19.29
17.02
17.37
17.90
15.13
14.03
9.46
17.02
17.21
72
106.2
Shares (diluted)M
75.34
64.11
61.76
55.02
59.54
52.54
50.61
48.42
47.65
48.78
108.9
(3.91%)
(5.70%)
79
28.80
Buyback yield%
17.12
19.86
20.87
19.53
19.61
18.58
16.37
18.48
18.37
20.46
10.64
18.48
19.05
44
1.210
D/E ratiox
0.707
0.695
0.665
0.662
0.655
0.681
0.651
0.584
0.556
0.595
1.293
0.595
0.658
68
161.0
Enterprise value€M
167.0
176.5
184.9
199.6
187.4
186.9
183.7
179.8
186.9
183.6
138.6
(0.41%)
1.59%
27
144.6
LT debt€M
275.6
289.3
333.6
341.9
368.0
412.5
477.4
530.8
573.1
646.9
150.2
11.94%
9.51%
57
Revenue
€202.2M
5.99%
1.00×
Cost of revenue
€115.3M
6.07%
1.01×
Operating expenses
€38.66M
5.77%
0.98×
Goodwill & intangibles
18.89%
Property and equipment
18.53%
Cash and investments
15.38%