224.7
Revenue€M
306.8
313.6
316.1
320.1
330.8
336.3
352.4
363.6
382.0
388.6
231.8
3.27%
2.64%
69
29.97
Revenue growth%
13.01
10.28
11.99
10.95
8.05
8.91
8.53
11.22
9.94
9.12
3.77
9.12
10.11
28
17.14
Gross margin%
26.57
23.71
23.37
24.93
24.06
26.11
25.98
28.31
30.55
31.28
18.24
28.31
26.05
29
15.33
Operating margin%
27.82
25.39
24.29
22.11
20.11
19.27
16.69
17.28
16.14
15.33
8.16
16.69
19.69
70
13.59
Net margin%
23.54
23.39
25.85
28.45
29.14
29.41
31.71
31.90
31.04
33.74
22.66
31.71
29.28
15
9.607
P/E ratio (avg)x
8.415
8.922
9.473
10.35
9.439
9.239
9.212
10.19
10.23
10.47
26.52
10.19
9.456
71
24.13
EV/EBITx
33.91
32.41
33.17
34.25
33.33
32.18
36.03
35.54
36.96
34.14
30.65
35.54
34.03
16
23.22
FCF yield (avg)%
23.15
21.39
23.01
21.84
23.89
22.77
21.61
24.34
23.72
23.39
15.62
23.39
23.08
80
4.47
FCF margin%
23.87
21.64
22.31
23.21
23.09
24.11
22.43
21.59
23.95
25.42
13.48
23.95
23.15
64
1.565
FCF / Net incomex
0.979
0.957
0.851
0.903
0.928
0.967
0.987
1.060
1.052
1.079
1.206
1.052
0.973
31
15.07
ROIC%
6.20
7.49
9.78
10.34
9.78
7.00
4.37
6.06
8.25
9.83
7.64
7.00
7.87
55
22.88
Return on equity%
14.90
15.04
14.67
16.20
14.24
12.71
14.16
16.65
16.19
16.64
17.55
16.19
14.97
68
2.28
Return on assets%
12.81
13.48
15.08
15.95
14.07
13.52
13.87
11.30
8.87
11.23
28.91
11.30
13.50
60
4.58
EPS€
7.80
7.27
7.41
7.92
8.79
8.14
8.54
9.32
8.86
9.10
4.93
0.70%
1.49%
—
10.77
EPS growth%
1.85
3.66
4.61
5.80
8.47
9.80
12.68
14.96
12.45
11.41
24.77
12.45
9.13
62
1.48
Bookvalue per sh€
3.57
3.16
2.86
2.78
2.42
2.12
2.19
2.32
2.49
2.21
2.00
(1.74%)
(4.13%)
—
5.45
FCF per share€
6.48
6.05
5.21
5.08
4.84
4.21
4.38
4.19
4.33
3.99
1.45
(3.78%)
(5.81%)
—
7.96
Dividend per sh€
2.08
2.04
1.78
1.62
1.72
1.68
1.70
1.78
1.66
1.69
7.40
(0.35%)
(3.29%)
—
27.37
Div yield (avg)%
26.23
25.94
26.84
28.83
27.63
30.02
30.08
29.56
27.10
26.86
29.03
29.56
27.37
59
20.33
Payout ratio%
18.80
20.58
17.88
18.06
19.02
19.13
19.68
20.46
18.61
19.70
5.34
19.68
19.07
14
15.29
Shares (diluted)M
13.86
13.42
14.78
14.79
15.07
16.25
15.04
15.05
15.41
16.93
15.41
2.35%
1.95%
11
21.40
Buyback yield%
10.98
10.00
11.80
13.96
16.76
13.85
14.13
13.86
13.08
13.44
6.64
13.85
13.65
93
1.062
D/E ratiox
0.908
0.999
1.087
1.146
1.005
0.969
1.027
1.016
1.000
1.026
1.455
1.016
1.010
93
222.2
Enterprise value€M
368.2
356.1
399.5
436.5
401.9
393.9
426.1
454.5
506.3
539.0
52.27
6.05%
4.51%
31
195.3
LT debt€M
86.19
91.76
91.87
90.81
100.8
111.5
127.5
119.4
113.1
113.8
336.2
2.47%
3.63%
52
Revenue
€388.6M
2.64%
1.00×
Cost of revenue
€216.6M
2.72%
1.01×
Operating expenses
€55.15M
2.06%
0.95×
Cash and investments
18.90%
Property and equipment
17.33%
Spread over hurdle
38.27%