85.46
Revenue€M
87.63
97.35
107.5
115.7
122.9
134.6
146.8
156.9
172.9
190.3
91.46
9.13%
8.74%
33
23.09
Revenue growth%
2.90
3.37
2.29
4.85
3.70
3.43
3.63
4.57
4.70
3.91
11.04
3.91
3.67
11
3.35
Gross margin%
12.85
9.95
11.54
12.18
11.49
12.08
9.11
11.70
9.36
7.90
14.37
9.36
11.52
71
4.06
Operating margin%
0.87
1.76
3.82
1.23
1.13
0.40
0.40
0.40
0.40
2.64
23.26
0.40
1.00
69
12.74
Net margin%
17.82
19.48
18.50
17.01
14.35
14.72
13.78
13.90
14.69
14.68
27.99
14.68
14.71
23
34.90
P/E ratio (avg)x
34.03
35.60
35.12
33.40
32.27
33.04
32.79
30.61
27.79
23.90
12.29
30.61
32.92
80
23.24
EV/EBITx
32.40
34.18
33.10
29.36
29.66
32.57
34.06
31.73
29.98
32.64
19.92
32.57
32.48
22
25.94
FCF yield (avg)%
4.36
6.54
3.88
5.23
6.96
7.19
5.62
5.61
6.09
4.28
29.23
5.62
5.61
13
7.93
FCF margin%
17.15
14.61
15.54
16.56
18.84
16.73
17.66
16.95
19.06
18.03
27.33
17.66
17.05
11
0.421
FCF / Net incomex
2.959
3.152
3.738
4.246
4.454
4.683
4.896
5.388
5.242
5.943
1.388
5.242
4.569
48
2.08
ROIC%
18.24
17.32
16.40
19.12
21.67
22.16
24.96
24.79
23.22
25.51
20.49
24.79
21.91
74
28.41
Return on equity%
20.44
18.32
17.00
14.91
13.92
12.12
12.73
10.21
9.03
11.04
23.21
11.04
13.33
55
16.16
Return on assets%
8.20
9.13
7.70
6.61
7.13
8.20
5.42
4.92
6.50
5.75
3.49
5.75
6.87
72
0.39
EPS€
0.62
0.64
0.68
0.70
0.79
0.86
0.91
0.94
0.94
0.92
0.40
3.02%
4.87%
—
12.03
EPS growth%
20.93
23.22
22.49
23.42
25.51
27.30
26.99
28.82
28.36
26.75
8.95
27.30
26.13
33
1.53
Bookvalue per sh€
0.69
0.75
0.75
0.78
0.75
0.74
0.69
0.66
0.68
0.69
1.45
(1.49%)
(0.85%)
—
0.69
FCF per share€
1.56
1.75
1.98
2.07
2.10
2.35
2.78
2.76
3.11
3.20
1.49
8.72%
8.45%
—
1.29
Dividend per sh€
0.40
0.47
0.54
0.56
0.56
0.62
0.73
0.83
0.87
0.87
1.49
9.43%
8.67%
—
17.35
Div yield (avg)%
4.83
3.93
4.95
5.14
8.08
9.26
7.88
5.49
6.45
8.44
21.87
7.88
5.97
35
25.99
Payout ratio%
26.14
27.04
25.55
25.82
24.92
27.24
29.29
28.99
31.04
30.48
26.69
29.29
27.14
25
51.43
Shares (diluted)M
65.17
67.05
78.35
86.00
97.81
96.01
103.5
120.1
133.3
133.6
49.40
6.44%
6.68%
51
11.82
Buyback yield%
0.40
2.40
0.44
2.12
2.27
3.69
5.40
6.31
8.53
9.23
25.83
6.31
3.05
80
0.625
D/E ratiox
1.531
1.616
1.806
1.660
1.649
1.719
1.959
2.042
1.874
1.860
0.878
1.874
1.762
8
58.67
Enterprise value€M
4.883
5.163
5.524
5.611
5.666
5.761
5.817
5.457
5.862
6.301
182.0
2.15%
1.92%
86
114.9
LT debt€M
94.78
92.84
90.54
86.29
91.63
87.45
95.68
90.30
83.41
75.65
141.8
(3.76%)
(2.11%)
32
Revenue
€190.3M
8.74%
1.00×
Cost of revenue
€133.2M
8.74%
1.00×
Operating expenses
€35.98M
7.77%
0.91×
Property and equipment
16.26%
Spread over hurdle
(6.61%)