28.99
Revenue€M
50.19
52.66
56.08
59.75
62.81
65.93
68.76
74.65
79.61
85.26
31.73
6.30%
6.19%
61
27.92
Revenue growth%
18.05
15.24
12.58
14.77
17.02
17.09
16.63
14.17
15.43
14.31
12.15
15.43
15.34
60
11.09
Gross margin%
11.29
9.67
10.25
8.63
9.68
12.67
14.96
17.69
18.49
19.33
4.33
17.69
11.98
10
27.31
Operating margin%
34.35
35.77
34.73
35.92
35.34
32.45
30.39
27.81
29.78
27.75
12.76
29.78
33.40
84
24.82
Net margin%
14.93
17.37
15.29
14.22
14.35
14.57
13.63
13.03
13.04
14.69
18.64
13.63
14.46
87
17.95
P/E ratio (avg)x
7.465
7.197
6.680
6.674
6.385
6.947
7.512
6.472
5.596
5.226
9.251
6.472
6.677
85
23.23
EV/EBITx
49.94
56.43
64.22
76.03
80.48
84.60
91.93
105.6
120.3
140.2
36.85
105.6
82.54
79
10.84
FCF yield (avg)%
23.38
23.25
23.07
24.28
24.23
22.08
21.44
19.09
20.77
19.32
4.17
20.77
22.58
84
23.24
FCF margin%
19.35
21.55
20.68
20.97
23.95
22.78
20.73
18.93
17.87
16.65
7.11
18.93
20.70
56
1.411
FCF / Net incomex
2.006
1.804
1.719
1.796
1.769
1.701
1.870
1.918
2.035
1.967
1.278
1.918
1.837
69
21.08
ROIC%
15.54
16.67
15.08
16.03
17.12
17.96
17.02
17.91
19.05
16.80
27.37
17.91
16.91
45
28.44
Return on equity%
13.33
13.04
12.06
12.77
14.23
12.82
11.88
12.61
13.46
10.58
15.82
12.61
12.79
51
11.66
Return on assets%
28.44
30.40
28.83
26.53
29.22
27.18
29.81
32.24
32.37
34.28
27.75
32.24
29.52
41
0.36
EPS€
0.40
0.38
0.38
0.37
0.37
0.35
0.39
0.42
0.41
0.44
0.40
3.41%
1.07%
—
23.74
EPS growth%
25.92
27.06
29.81
26.87
25.20
25.81
25.32
24.86
27.19
25.32
18.51
25.32
25.87
73
0.46
Bookvalue per sh€
0.21
0.24
0.27
0.26
0.28
0.28
0.27
0.27
0.26
0.28
0.43
(0.01%)
4.07%
—
0.30
FCF per share€
0.11
0.12
0.13
0.13
0.14
0.13
0.13
0.11
0.12
0.12
0.34
(2.46%)
0.70%
—
0.21
Dividend per sh€
0.36
0.43
0.47
0.48
0.54
0.54
0.61
0.72
0.71
0.85
0.25
9.67%
9.08%
—
17.48
Div yield (avg)%
24.70
22.67
20.85
19.60
16.91
13.93
12.82
14.79
16.78
16.01
5.76
14.79
16.84
6
21.05
Payout ratio%
6.89
4.70
3.05
0.40
0.40
0.40
0.99
2.35
3.82
3.09
6.39
2.35
2.70
9
82.75
Shares (diluted)M
99.23
92.09
85.47
86.42
88.44
91.31
83.55
75.67
78.97
82.46
81.62
(1.39%)
(0.77%)
73
18.31
Buyback yield%
22.67
19.79
17.51
19.72
22.37
23.35
22.01
19.27
20.23
18.37
20.95
20.23
20.01
37
0.574
D/E ratiox
0.894
1.071
1.192
1.402
1.679
1.812
1.890
2.003
2.297
2.645
0.467
2.003
1.745
67
13.72
Enterprise value€M
66.44
76.97
79.26
77.40
88.90
87.33
85.19
85.51
92.43
99.55
57.26
2.29%
3.95%
24
61.18
LT debt€M
15.02
14.53
15.44
16.40
15.83
16.69
16.58
17.96
20.99
22.38
32.78
7.17%
3.60%
48
Revenue
€85.26M
6.19%
1.00×
Cost of revenue
€45.03M
5.79%
0.96×
Operating expenses
€9.904M
7.71%
1.15×
Goodwill & intangibles
18.61%
Property and equipment
16.84%
Spread over hurdle
14.52%