312.0
Revenue€M
246.9
271.3
297.9
320.6
338.9
360.2
380.9
412.9
435.7
464.5
337.3
6.50%
7.09%
29
26.77
Revenue growth%
7.72
6.71
8.54
8.18
5.95
4.60
5.69
8.08
8.13
6.96
25.47
6.96
7.34
70
19.98
Gross margin%
0.40
0.40
0.40
0.92
1.14
0.40
0.40
1.44
4.32
1.82
3.33
1.44
0.66
62
13.90
Operating margin%
27.22
27.03
27.91
26.54
24.11
26.12
24.10
25.21
22.43
21.89
5.57
24.10
25.67
72
20.06
Net margin%
2.32
0.52
0.40
0.40
1.76
0.40
0.40
2.24
0.40
0.40
9.51
0.40
0.40
49
32.13
P/E ratio (avg)x
34.80
33.45
31.11
29.40
25.24
24.35
22.51
22.98
22.97
20.84
15.04
22.97
24.79
84
17.76
EV/EBITx
27.02
30.10
30.94
32.30
36.12
39.21
42.67
40.14
37.35
43.15
25.90
40.14
36.73
17
17.84
FCF yield (avg)%
19.05
21.66
21.89
20.34
19.58
21.41
19.99
22.32
25.30
26.78
18.64
22.32
21.54
45
3.83
FCF margin%
14.14
11.58
9.68
6.86
4.99
7.38
7.08
9.57
9.66
7.11
26.81
7.38
8.47
21
0.926
FCF / Net incomex
1.156
1.182
1.397
1.406
1.581
1.785
1.868
1.855
2.069
2.355
0.980
1.868
1.683
32
14.48
ROIC%
22.28
22.50
20.19
19.32
17.07
18.92
15.95
18.63
19.76
16.87
21.94
18.63
19.12
48
6.83
Return on equity%
2.71
4.25
1.43
1.42
0.59
0.40
1.83
0.40
2.67
4.58
22.11
1.83
1.63
32
12.83
Return on assets%
12.49
10.28
8.03
5.08
4.87
6.73
9.13
9.34
9.76
9.89
14.62
9.34
9.24
50
0.24
EPS€
0.76
0.65
0.58
0.54
0.49
0.51
0.45
0.44
0.39
0.38
0.25
(4.98%)
(6.18%)
—
14.25
EPS growth%
15.75
16.49
16.98
17.53
16.29
13.96
12.12
14.80
15.95
18.37
14.65
14.80
16.12
71
0.66
Bookvalue per sh€
0.69
0.70
0.65
0.59
0.60
0.68
0.68
0.67
0.69
0.70
0.15
3.10%
1.23%
—
0.47
FCF per share€
0.72
0.64
0.64
0.70
0.76
0.85
0.85
0.89
0.94
0.93
0.47
4.19%
1.59%
—
0.37
Dividend per sh€
0.73
0.72
0.67
0.72
0.76
0.72
0.66
0.72
0.78
0.77
0.79
0.19%
0.82%
—
28.85
Div yield (avg)%
26.65
25.93
27.57
26.88
25.27
26.14
27.08
25.57
28.01
28.81
24.95
27.08
26.76
74
20.75
Payout ratio%
4.13
3.40
3.49
1.59
3.22
3.86
3.95
1.82
1.08
0.40
14.82
1.82
3.31
8
122.1
Shares (diluted)M
123.2
126.0
136.4
151.0
145.8
157.1
173.5
162.6
155.1
154.1
118.2
1.12%
3.27%
61
21.65
Buyback yield%
20.50
22.66
21.84
24.15
22.50
20.12
19.70
21.26
24.21
21.24
28.93
21.24
21.55
94
1.085
D/E ratiox
0.524
0.477
0.482
0.541
0.553
0.602
0.670
0.638
0.684
0.621
0.394
0.638
0.578
71
356.5
Enterprise value€M
363.5
375.1
375.6
386.3
424.9
404.3
383.0
448.7
506.2
478.9
217.9
2.42%
3.27%
80
367.6
LT debt€M
355.6
358.3
331.1
329.6
379.6
383.4
366.5
389.1
371.1
382.8
330.1
0.16%
0.98%
9
Revenue
€464.5M
7.09%
1.00×
Cost of revenue
€322.9M
7.22%
1.01×
Operating expenses
€70.03M
7.40%
1.03×
Goodwill & intangibles
16.94%
Property and equipment
15.17%