168.0
Revenue€M
95.44
98.90
105.2
112.9
120.9
127.8
136.6
141.1
149.6
159.6
175.4
5.71%
6.01%
22
10.56
Revenue growth%
14.42
15.24
14.51
17.01
17.23
19.11
22.01
21.64
20.60
22.94
6.41
21.64
18.17
82
21.01
Gross margin%
5.95
5.39
6.38
5.28
6.86
4.06
2.59
3.52
1.52
3.33
25.59
3.33
4.67
17
9.62
Operating margin%
7.74
10.51
7.63
7.00
5.60
5.87
8.38
6.42
9.35
7.58
9.29
7.58
7.60
91
8.51
Net margin%
4.97
5.78
6.32
8.43
10.90
12.00
14.56
12.75
12.19
9.46
29.80
12.19
10.18
45
7.484
P/E ratio (avg)x
38.84
45.21
53.05
57.75
66.74
73.14
75.37
76.45
79.51
92.17
33.76
76.45
69.94
45
7.720
EV/EBITx
24.80
26.93
28.10
27.81
26.04
25.75
27.53
23.63
23.97
25.54
22.54
25.54
25.89
44
3.23
FCF yield (avg)%
20.32
21.91
21.75
21.27
21.00
22.79
25.53
23.00
20.91
23.04
29.26
23.00
21.83
21
19.52
FCF margin%
25.38
27.83
29.67
31.64
29.14
27.72
25.84
25.65
25.67
23.43
24.59
25.67
26.78
65
0.392
FCF / Net incomex
1.542
1.536
1.606
1.705
1.671
1.748
1.786
1.762
1.847
1.904
0.256
1.786
1.726
38
11.81
ROIC%
17.63
20.13
18.09
19.12
18.31
21.07
18.12
19.79
19.71
21.85
29.56
19.79
19.42
12
17.07
Return on equity%
15.79
17.79
17.12
19.75
20.80
21.19
24.07
25.42
27.10
26.64
9.65
25.42
21.00
43
21.26
Return on assets%
9.38
8.12
11.12
8.82
5.89
2.94
0.40
3.04
4.57
2.78
26.35
2.94
5.23
93
2.52
EPS€
3.21
2.86
3.07
3.04
3.03
2.95
2.94
2.95
2.58
2.51
2.72
(3.73%)
(1.91%)
—
9.13
EPS growth%
10.28
12.09
9.45
7.57
6.27
6.65
5.42
6.30
4.75
3.03
26.41
5.42
6.48
68
2.59
Bookvalue per sh€
1.76
1.98
2.19
2.54
2.71
2.90
3.15
3.36
3.90
4.49
1.15
10.62%
11.45%
—
2.27
FCF per share€
2.35
2.28
2.47
2.84
2.83
3.36
3.48
3.60
4.22
4.96
2.66
11.85%
8.25%
—
0.43
Dividend per sh€
1.39
1.34
1.42
1.53
1.75
2.00
2.16
2.15
2.43
2.85
2.20
10.21%
7.61%
—
13.82
Div yield (avg)%
29.53
28.73
29.93
29.68
30.76
30.21
30.92
30.54
30.96
28.40
6.22
30.54
30.07
55
22.99
Payout ratio%
5.07
3.48
2.44
5.40
5.44
3.72
1.06
2.81
1.49
2.16
15.68
2.16
3.14
18
39.60
Shares (diluted)M
43.06
45.17
43.34
46.25
45.86
44.90
49.30
45.67
45.40
48.08
41.74
0.95%
0.67%
23
15.44
Buyback yield%
26.04
26.34
27.69
27.85
29.23
27.38
27.23
26.06
23.71
23.79
4.62
26.06
26.78
53
1.338
D/E ratiox
1.780
1.895
1.880
1.968
2.239
2.524
2.982
3.332
3.955
3.960
1.445
3.332
2.382
43
59.94
Enterprise value€M
25.74
23.62
24.50
25.16
25.90
23.96
22.39
23.49
22.46
24.69
130.2
(0.95%)
(1.85%)
17
61.23
LT debt€M
178.7
165.4
182.1
181.4
177.9
177.1
181.8
178.5
167.3
167.7
136.1
(1.17%)
(1.47%)
90
Revenue
€159.6M
6.01%
1.00×
Cost of revenue
€109.1M
6.12%
1.01×
Operating expenses
€19.57M
6.68%
1.07×
Property and equipment
18.93%
Goodwill & intangibles
18.30%