98.21
Revenue€M
129.8
132.1
134.7
135.2
138.1
139.3
139.6
143.9
145.8
152.4
109.8
1.99%
1.67%
82
4.10
Revenue growth%
27.97
29.26
31.35
29.70
32.60
30.62
30.20
27.88
26.83
27.90
28.04
27.90
29.48
68
6.97
Gross margin%
20.39
18.10
20.28
23.07
21.41
20.18
18.56
15.88
16.56
14.74
9.55
16.56
19.37
15
14.11
Operating margin%
28.55
28.78
30.29
32.75
31.28
29.86
27.14
29.78
29.68
31.09
17.92
29.78
29.82
22
11.32
Net margin%
5.00
3.91
6.58
8.42
5.62
4.87
6.24
7.86
5.07
4.09
2.03
5.07
5.35
39
7.995
P/E ratio (avg)x
23.06
23.37
21.10
20.00
19.18
18.34
16.14
15.09
14.86
13.68
15.54
15.09
18.76
33
23.52
EV/EBITx
33.18
32.47
33.34
32.22
30.80
27.27
28.86
29.67
27.55
30.20
26.07
28.86
30.50
82
17.22
FCF yield (avg)%
6.91
8.88
9.48
8.19
9.06
9.19
9.21
9.04
9.36
8.87
20.03
9.19
9.05
52
27.78
FCF margin%
4.95
1.98
1.00
0.40
1.28
0.40
0.40
2.67
3.04
2.25
18.53
2.25
1.63
74
0.342
FCF / Net incomex
1.372
1.453
1.671
1.749
1.880
2.087
2.126
2.328
2.445
2.438
0.909
2.328
1.984
35
15.82
ROIC%
15.22
16.97
19.19
16.22
18.32
18.09
18.44
19.86
17.91
18.32
8.09
18.32
18.21
67
21.54
Return on equity%
3.63
5.83
5.00
5.17
4.28
2.99
3.01
1.71
0.91
3.13
22.69
2.99
3.38
65
12.59
Return on assets%
20.45
18.08
18.60
19.45
17.60
19.06
20.02
21.57
21.27
20.02
11.41
20.02
19.73
37
11.27
EPS€
25.49
26.20
26.11
27.59
30.52
31.46
35.49
36.66
34.43
33.73
12.49
2.02%
3.95%
—
29.87
EPS growth%
3.82
5.48
3.44
5.74
4.32
4.17
5.00
2.60
4.79
1.79
9.96
4.17
4.24
40
13.66
Bookvalue per sh€
14.89
14.94
13.96
12.84
11.50
11.37
11.65
12.65
11.70
12.74
9.39
2.07%
(1.99%)
—
22.47
FCF per share€
18.37
18.73
20.70
22.54
21.56
20.64
20.98
22.16
23.64
22.36
10.74
0.73%
1.81%
—
13.89
Dividend per sh€
21.55
20.32
20.68
22.64
20.81
21.46
23.79
23.92
24.29
21.77
10.91
0.90%
0.47%
—
3.32
Div yield (avg)%
17.39
19.23
17.57
20.40
19.94
20.76
18.79
19.45
20.97
22.87
13.33
20.76
19.70
7
9.61
Payout ratio%
28.17
26.99
25.76
26.39
28.87
26.01
23.49
26.24
24.23
26.93
29.47
26.01
26.32
45
1.434
Shares (diluted)M
1.204
1.270
1.333
1.266
1.180
1.182
1.151
1.235
1.068
1.110
1.449
(1.22%)
(1.62%)
91
2.90
Buyback yield%
19.36
19.55
16.98
16.05
14.88
16.35
17.87
17.29
17.95
18.18
2.17
17.87
17.58
73
0.749
D/E ratiox
1.594
1.638
1.674
1.927
2.214
2.565
2.663
2.610
3.014
2.956
1.704
2.663
2.390
14
6.608
Enterprise value€M
33.38
34.79
35.15
34.25
38.22
42.76
43.80
47.05
50.09
59.65
87.33
9.31%
6.68%
59
25.24
LT debt€M
149.9
163.4
167.3
166.9
177.3
177.8
188.4
205.7
211.1
247.4
36.63
6.89%
5.19%
29
Revenue
€152.4M
1.67%
1.00×
Cost of revenue
€90.67M
1.72%
1.01×
Operating expenses
€21.74M
1.55%
0.99×
Property and equipment
15.37%
Spread over hurdle
66.66%