262.8
Revenue€M
281.8
295.2
296.6
306.7
313.0
328.5
342.3
345.3
347.1
350.6
281.8
2.30%
2.48%
28
16.83
Revenue growth%
17.15
18.31
18.42
16.84
18.43
17.13
19.86
20.39
21.66
23.81
7.83
20.39
18.42
18
22.52
Gross margin%
6.38
6.72
5.85
8.70
7.02
7.04
8.97
7.78
9.52
7.02
27.32
7.78
7.03
63
22.20
Operating margin%
27.57
29.39
27.26
25.53
22.60
22.34
19.86
17.58
20.41
20.41
26.16
20.41
22.47
56
9.54
Net margin%
24.42
26.22
28.21
28.53
27.98
28.57
30.90
33.17
31.17
31.97
7.19
31.17
28.55
76
13.19
P/E ratio (avg)x
40.85
42.36
39.94
39.34
40.77
39.40
37.82
35.17
35.86
37.89
19.57
37.82
39.37
21
24.01
EV/EBITx
7.100
6.171
5.341
4.962
4.616
4.353
3.761
3.636
3.594
3.667
37.42
3.667
4.485
13
19.13
FCF yield (avg)%
5.80
8.28
8.24
7.62
6.78
6.60
4.32
3.67
1.65
1.05
5.83
3.67
6.20
19
3.34
FCF margin%
3.92
1.09
0.40
0.40
0.40
0.88
0.40
1.84
1.52
3.48
23.78
1.52
0.99
38
1.456
FCF / Net incomex
0.943
0.881
0.784
0.750
0.653
0.714
0.750
0.715
0.680
0.648
0.608
0.714
0.733
85
28.56
ROIC%
1.95
4.77
5.07
3.86
6.74
4.77
5.80
7.14
4.39
3.29
4.86
4.77
4.77
61
11.59
Return on equity%
16.92
14.02
14.69
11.83
10.61
13.01
10.23
11.31
11.99
13.76
2.02
11.99
12.50
37
17.17
Return on assets%
31.51
32.99
32.41
30.63
28.09
26.54
23.82
25.13
26.14
25.87
4.92
25.87
27.32
37
0.54
EPS€
0.55
0.58
0.57
0.59
0.52
0.45
0.41
0.40
0.35
0.36
0.58
(7.28%)
(5.03%)
—
7.94
EPS growth%
23.29
24.19
22.20
19.78
17.37
14.89
15.79
16.07
14.03
14.16
14.13
14.89
16.72
50
1.81
Bookvalue per sh€
0.88
0.86
0.99
1.14
1.23
1.42
1.40
1.45
1.50
1.41
1.11
2.73%
5.35%
—
1.82
FCF per share€
2.48
2.38
2.76
3.16
3.10
3.43
3.41
4.03
4.58
4.91
1.79
9.64%
6.74%
—
1.81
Dividend per sh€
0.82
0.80
0.82
0.75
0.85
0.95
1.04
1.02
1.01
1.04
0.44
4.08%
1.70%
—
20.43
Div yield (avg)%
0.40
0.40
0.65
3.28
5.22
8.15
10.53
8.23
10.58
12.81
9.42
10.53
6.69
21
7.24
Payout ratio%
7.80
5.75
8.50
9.75
10.47
10.69
9.34
11.40
8.68
6.76
5.54
9.34
9.01
63
137.0
Shares (diluted)M
163.2
141.3
141.2
128.0
123.4
126.4
117.4
103.9
108.9
116.4
140.7
(1.16%)
(2.69%)
81
7.19
Buyback yield%
28.91
27.75
26.35
28.84
30.86
32.09
32.26
29.47
27.22
28.08
3.64
29.47
28.87
90
1.539
D/E ratiox
1.114
1.145
1.243
1.386
1.314
1.264
1.404
1.309
1.239
1.197
1.794
1.264
1.254
40
53.30
Enterprise value€M
178.1
174.2
176.5
190.2
186.2
172.6
177.3
177.2
199.6
202.7
306.8
1.71%
0.47%
39
24.96
LT debt€M
375.7
368.9
427.9
444.6
518.8
567.3
633.2
651.1
621.6
652.1
47.00
4.68%
5.99%
29
Revenue
€350.6M
2.48%
1.00×
Cost of revenue
€245.4M
2.48%
1.00×
Operating expenses
€64.75M
2.28%
0.98×
Cash and investments
18.05%
Spread over hurdle
18.67%