165.6
Revenue€M
126.4
138.2
149.2
155.6
162.7
177.3
186.4
194.5
210.2
228.3
180.6
7.01%
6.60%
34
3.75
Revenue growth%
9.52
8.95
8.15
9.07
11.61
12.06
12.82
14.63
16.58
16.32
14.26
14.63
11.84
48
27.03
Gross margin%
15.83
17.90
19.03
19.68
19.19
19.59
18.30
17.52
16.71
17.40
14.26
17.52
18.10
79
13.39
Operating margin%
11.27
9.87
11.11
12.20
10.10
7.38
8.96
10.22
11.63
13.35
4.40
10.22
10.66
60
7.41
Net margin%
8.34
9.85
8.01
10.58
7.64
7.28
6.86
7.67
8.22
9.46
27.73
7.67
8.11
24
17.74
P/E ratio (avg)x
21.89
24.06
24.94
25.50
26.33
29.50
30.42
34.95
36.03
35.63
32.33
34.95
27.92
8
37.37
EV/EBITx
8.515
7.684
8.111
8.495
7.807
7.567
6.928
6.667
6.108
6.751
25.02
6.751
7.625
82
14.40
FCF yield (avg)%
6.57
4.47
4.85
3.94
2.21
3.06
2.65
0.68
0.40
2.37
5.93
2.37
2.86
39
26.02
FCF margin%
18.76
20.43
21.76
21.19
21.70
21.70
18.70
21.02
18.71
19.92
18.25
19.92
20.72
87
1.694
FCF / Net incomex
0.337
0.311
0.301
0.274
0.260
0.239
0.219
0.215
0.204
0.224
1.695
0.219
0.249
63
14.24
ROIC%
6.23
9.05
8.94
10.78
8.47
8.79
9.05
10.65
10.32
7.84
11.69
9.05
8.99
10
23.03
Return on equity%
33.96
33.38
35.82
34.05
33.90
36.31
38.14
37.34
35.09
35.58
18.08
36.31
35.33
33
3.31
Return on assets%
22.60
19.64
17.31
20.07
21.38
23.47
20.73
20.33
22.06
22.77
25.78
22.06
21.06
18
3.37
EPS€
8.79
10.08
11.23
12.43
12.18
11.79
12.54
13.65
16.29
19.47
3.60
9.84%
9.53%
—
11.90
EPS growth%
10.07
11.71
9.59
9.00
9.52
8.35
10.21
10.55
7.65
9.11
4.75
9.11
9.56
77
2.52
Bookvalue per sh€
2.48
2.48
2.42
2.78
3.00
3.22
3.13
3.18
3.13
3.32
1.84
2.02%
4.18%
—
5.96
FCF per share€
5.55
5.13
4.60
5.18
4.73
5.28
4.84
4.52
4.21
4.28
7.47
(1.98%)
(3.05%)
—
6.99
Dividend per sh€
2.01
1.95
2.24
2.40
2.67
3.10
3.39
3.47
3.56
3.91
5.52
7.92%
7.30%
—
19.65
Div yield (avg)%
12.90
15.18
17.27
15.02
17.02
18.19
17.14
14.50
11.90
12.62
5.01
14.50
15.10
27
25.10
Payout ratio%
22.30
20.84
23.16
24.81
23.33
22.98
24.33
27.02
29.70
27.97
4.27
27.02
23.83
6
36.52
Shares (diluted)M
62.53
65.11
65.07
62.27
70.10
79.26
86.54
91.96
88.10
102.7
38.38
7.94%
5.56%
18
29.32
Buyback yield%
9.54
6.54
5.23
4.28
4.02
2.61
1.39
3.62
2.83
4.79
27.14
2.83
4.15
8
0.137
D/E ratiox
0.790
0.837
0.776
0.836
0.828
0.808
0.802
0.686
0.632
0.658
0.702
0.686
0.796
65
63.20
Enterprise value€M
370.8
391.6
410.1
441.3
441.5
459.5
517.8
548.3
651.6
684.1
14.58
9.16%
8.21%
33
265.8
LT debt€M
165.0
157.5
183.3
213.9
211.3
219.3
234.0
264.6
286.2
286.4
15.60
6.27%
5.72%
69
Revenue
€228.3M
6.60%
1.00×
Cost of revenue
€117.8M
6.64%
1.00×
Operating expenses
€54.98M
6.26%
0.97×
Property and equipment
19.06%