59.81
Revenue€M
95.97
98.09
102.0
106.4
109.1
110.1
113.2
117.1
122.5
124.3
65.03
2.65%
2.79%
86
4.86
Revenue growth%
5.16
3.39
1.70
4.44
6.62
4.84
4.22
6.62
8.25
11.19
4.28
6.62
5.00
9
16.77
Gross margin%
20.75
21.56
24.48
22.68
25.11
26.75
26.79
25.77
23.09
21.36
24.22
25.77
23.79
82
13.04
Operating margin%
25.32
23.41
25.19
25.00
26.91
25.39
24.71
26.26
25.60
24.45
4.73
25.39
25.26
20
8.24
Net margin%
20.11
18.32
16.92
14.75
14.47
15.44
14.45
15.06
15.41
17.17
6.29
15.41
15.43
68
21.31
P/E ratio (avg)x
28.36
30.69
27.97
25.39
24.41
26.85
27.13
23.93
22.12
23.79
27.17
23.93
26.12
81
34.53
EV/EBITx
65.99
73.07
80.67
92.69
108.0
127.1
136.9
134.9
134.3
154.7
16.96
134.9
117.5
63
16.19
FCF yield (avg)%
15.52
17.69
15.79
15.59
14.92
14.99
12.92
14.99
13.93
13.99
8.63
13.99
14.99
81
6.73
FCF margin%
16.54
17.47
17.62
20.14
21.11
21.17
21.92
24.10
22.64
21.54
28.97
21.92
21.14
81
1.145
FCF / Net incomex
0.370
0.389
0.393
0.436
0.405
0.468
0.455
0.428
0.475
0.495
0.479
0.468
0.432
63
16.16
ROIC%
22.20
24.31
25.89
23.67
23.76
25.65
26.83
28.58
27.79
29.28
7.48
27.79
25.77
57
25.70
Return on equity%
10.86
8.96
9.02
10.45
12.22
12.94
14.64
15.23
12.48
13.13
27.37
13.13
12.35
91
4.31
Return on assets%
9.66
8.89
6.61
3.84
6.36
6.18
5.74
5.01
5.86
3.64
13.37
5.74
6.02
51
0.46
EPS€
0.29
0.29
0.31
0.32
0.32
0.33
0.31
0.30
0.35
0.37
0.48
2.78%
2.21%
—
14.32
EPS growth%
1.41
1.01
0.40
3.17
2.21
1.77
0.40
1.48
0.40
1.64
27.00
1.48
1.44
87
0.64
Bookvalue per sh€
0.58
0.56
0.57
0.61
0.62
0.67
0.78
0.92
1.01
1.08
0.65
11.53%
6.53%
—
0.26
FCF per share€
0.79
0.90
0.99
1.01
1.15
1.33
1.53
1.63
1.61
1.72
0.58
8.35%
9.98%
—
0.22
Dividend per sh€
0.34
0.36
0.36
0.36
0.39
0.41
0.47
0.47
0.51
0.56
0.25
7.11%
5.23%
—
10.03
Div yield (avg)%
7.05
5.39
5.56
8.21
10.51
12.54
13.54
11.16
10.12
10.86
16.39
11.16
10.32
5
16.60
Payout ratio%
14.99
17.81
18.25
16.59
19.11
17.50
17.30
16.82
14.76
17.40
22.45
17.30
17.35
65
82.39
Shares (diluted)M
147.5
155.8
161.4
171.3
200.6
218.1
251.9
282.6
289.5
302.6
80.42
8.58%
9.33%
45
14.78
Buyback yield%
24.08
22.77
21.67
18.83
20.20
22.90
21.92
24.40
23.43
25.03
19.49
23.43
22.83
49
1.371
D/E ratiox
1.517
1.387
1.298
1.271
1.411
1.343
1.513
1.399
1.397
1.482
1.623
1.399
1.398
82
166.2
Enterprise value€M
178.3
158.3
166.9
171.8
166.1
166.7
156.1
160.8
154.3
134.7
82.34
(4.10%)
(2.71%)
87
64.14
LT debt€M
146.3
139.4
135.6
144.4
162.6
187.6
201.5
193.1
212.3
207.6
99.72
5.01%
3.02%
54
Revenue
€124.3M
2.79%
1.00×
Cost of revenue
€74.78M
2.68%
0.99×
Operating expenses
€20.53M
2.97%
1.02×
Goodwill & intangibles
18.26%
Property and equipment
15.66%
Spread over hurdle
43.59%