91.48
Revenue€M
115.2
127.4
137.8
150.3
165.6
175.4
193.0
208.8
227.2
248.5
99.37
8.45%
9.00%
67
11.68
Revenue growth%
17.68
16.43
17.55
17.10
15.51
17.57
16.01
17.72
20.32
21.93
5.38
17.72
17.56
21
20.69
Gross margin%
11.17
8.74
6.20
4.77
5.51
6.39
6.92
5.75
8.39
10.66
3.58
6.92
6.65
22
2.54
Operating margin%
14.11
15.01
14.51
14.49
16.65
19.55
18.68
21.38
22.50
21.78
16.95
21.38
17.66
53
28.92
Net margin%
25.56
23.53
21.86
23.52
21.66
24.40
26.96
26.97
28.16
29.84
2.04
26.97
24.98
69
37.55
P/E ratio (avg)x
13.38
13.72
12.73
11.51
10.05
9.545
9.053
9.908
10.72
11.51
30.06
9.908
11.11
17
24.02
EV/EBITx
59.13
61.73
62.34
60.79
69.24
66.92
70.48
69.32
70.75
75.20
24.09
70.48
68.08
55
17.33
FCF yield (avg)%
29.37
31.55
33.27
36.12
33.72
32.59
33.47
36.43
38.25
37.76
28.55
36.43
33.59
60
13.06
FCF margin%
32.83
34.67
34.98
37.93
37.93
37.64
38.44
37.12
39.42
37.16
23.27
37.64
37.40
23
1.177
FCF / Net incomex
0.890
0.855
0.852
0.866
0.754
0.812
0.769
0.693
0.639
0.653
0.231
0.693
0.790
72
13.83
ROIC%
4.74
3.60
2.52
1.14
1.95
3.11
3.36
3.92
4.67
4.43
3.85
3.92
3.48
91
17.04
Return on equity%
19.28
19.27
19.76
20.72
22.22
19.54
20.37
20.75
19.99
22.08
28.28
20.37
20.18
80
3.36
Return on assets%
22.27
24.37
26.57
24.29
24.10
23.33
25.07
23.99
23.91
24.85
7.93
23.99
24.19
72
2.45
EPS€
1.99
2.03
1.98
2.20
2.25
2.25
2.59
2.82
2.97
3.21
2.54
7.42%
5.34%
—
26.14
EPS growth%
28.97
31.07
33.92
33.78
34.59
36.72
34.64
35.70
37.01
37.74
5.17
36.72
34.61
49
2.88
Bookvalue per sh€
2.24
2.48
2.45
2.41
2.64
2.49
2.44
2.41
2.67
2.73
3.21
0.72%
1.49%
—
1.19
FCF per share€
2.92
2.95
2.70
2.62
2.63
2.74
2.90
3.30
3.51
3.72
2.63
7.16%
3.69%
—
4.89
Dividend per sh€
1.82
1.96
1.85
1.80
2.02
2.06
2.03
2.08
1.89
1.96
2.32
(0.66%)
1.87%
—
10.90
Div yield (avg)%
22.31
23.78
24.11
24.58
23.83
24.56
23.32
21.95
23.57
24.39
6.84
23.57
23.80
28
26.99
Payout ratio%
24.68
27.41
26.29
26.59
27.12
24.91
23.13
20.39
20.08
17.97
20.92
20.39
24.79
12
9.688
Shares (diluted)M
12.55
12.88
14.83
16.29
17.26
20.08
21.24
21.12
21.28
20.87
9.606
3.88%
5.44%
95
16.64
Buyback yield%
10.82
9.24
8.50
5.83
7.82
8.31
7.21
8.31
8.15
8.80
21.46
8.31
8.31
90
0.661
D/E ratiox
1.866
1.925
2.216
2.121
2.439
2.274
2.462
2.628
2.855
2.974
1.171
2.628
2.356
15
70.39
Enterprise value€M
193.0
185.6
190.4
200.8
180.3
194.5
204.6
189.3
191.9
185.0
178.2
0.52%
(0.38%)
13
77.71
LT debt€M
93.07
92.52
95.28
106.5
108.7
122.9
147.6
148.6
152.8
159.5
113.2
7.96%
6.03%
34
Revenue
€248.5M
9.00%
1.00×
Cost of revenue
€142.9M
9.10%
1.01×
Operating expenses
€57.18M
9.00%
1.00×
Property and equipment
17.41%
Spread over hurdle
15.47%