179.3
Revenue€M
95.19
99.73
104.8
113.7
120.9
127.5
137.5
146.4
157.6
168.8
183.2
6.91%
6.80%
80
28.50
Revenue growth%
12.00
13.06
14.63
15.51
12.77
12.63
15.03
14.09
13.83
12.06
9.19
13.83
13.45
83
4.07
Gross margin%
20.38
18.95
17.73
17.55
19.56
20.00
20.68
18.13
17.41
16.21
6.60
18.13
18.54
47
2.30
Operating margin%
0.40
0.40
0.40
3.34
2.00
0.40
2.54
4.83
2.30
0.40
7.97
2.30
1.20
20
4.67
Net margin%
6.98
5.71
4.17
5.01
5.50
4.41
2.91
4.18
4.62
7.14
19.49
4.41
4.82
92
15.75
P/E ratio (avg)x
50.34
59.49
61.46
64.94
75.61
83.24
87.10
87.87
88.16
94.28
24.44
87.87
79.43
48
25.17
EV/EBITx
32.44
33.16
28.93
31.70
33.72
30.74
27.97
28.84
30.21
29.03
22.17
29.03
30.47
92
27.57
FCF yield (avg)%
9.87
11.12
13.46
12.67
14.74
13.83
12.51
11.15
9.79
11.02
9.22
11.15
11.83
48
9.44
FCF margin%
24.00
24.24
26.19
26.36
25.31
23.57
26.13
28.12
25.67
27.04
18.46
26.13
25.90
72
0.716
FCF / Net incomex
0.286
0.302
0.306
0.305
0.345
0.349
0.378
0.380
0.440
0.457
0.958
0.380
0.347
73
9.07
ROIC%
14.03
16.93
17.31
16.37
16.70
17.05
14.22
14.02
12.66
10.09
22.82
14.02
15.30
53
11.90
Return on equity%
10.26
10.59
12.08
9.74
7.83
9.01
7.59
5.91
4.04
5.08
25.86
5.91
8.42
93
11.31
Return on assets%
31.18
30.62
33.42
34.05
36.47
38.21
40.74
41.70
41.05
41.31
4.94
41.05
37.34
39
2.10
EPS€
3.39
3.41
3.69
3.46
3.69
3.69
3.70
4.02
4.24
4.08
2.26
2.03%
1.55%
—
12.99
EPS growth%
17.19
16.46
14.27
12.81
10.54
7.93
9.12
9.70
7.73
7.25
2.97
7.93
10.12
6
1.40
Bookvalue per sh€
0.56
0.51
0.53
0.47
0.49
0.49
0.48
0.50
0.47
0.46
1.16
(1.42%)
(1.26%)
—
3.12
FCF per share€
0.59
0.55
0.52
0.52
0.46
0.46
0.46
0.43
0.42
0.47
1.29
0.19%
(3.37%)
—
0.48
Dividend per sh€
1.94
2.13
2.49
2.52
3.00
3.49
3.90
3.88
4.47
5.16
3.19
11.46%
10.00%
—
6.84
Div yield (avg)%
14.59
14.01
14.38
12.76
13.81
11.41
12.21
13.19
11.52
13.38
11.18
12.21
13.29
59
18.20
Payout ratio%
26.94
26.00
23.06
24.40
26.29
24.88
27.65
29.64
30.03
32.55
20.52
29.64
26.62
28
41.02
Shares (diluted)M
31.27
29.50
31.14
28.50
29.30
31.71
28.37
26.98
27.02
28.46
41.74
(0.58%)
(2.42%)
34
5.69
Buyback yield%
16.14
15.76
14.93
16.80
19.12
19.42
21.04
22.62
23.52
23.84
22.13
22.62
19.27
12
1.663
D/E ratiox
1.384
1.356
1.380
1.527
1.465
1.608
1.712
1.626
1.697
1.580
0.795
1.626
1.554
66
65.38
Enterprise value€M
160.5
178.0
178.0
198.5
199.7
219.4
249.3
282.4
306.5
320.2
147.1
9.90%
8.06%
72
52.64
LT debt€M
169.6
184.4
203.3
229.0
241.6
254.6
266.6
240.8
254.0
288.3
150.9
3.60%
5.35%
56
Revenue
€168.8M
6.80%
1.00×
Cost of revenue
€118.2M
6.80%
1.00×
Operating expenses
€27.74M
7.11%
1.03×
Property and equipment
15.96%
Spread over hurdle
(5.41%)