170.3
Revenue€M
137.6
141.4
149.1
159.5
168.4
177.4
183.6
197.1
210.3
182.8
189.3
5.69%
5.45%
28
14.39
Revenue growth%
21.96
19.97
17.60
19.76
22.75
23.56
25.64
24.07
26.13
9.91
22.74
24.07
22.61
37
18.87
Gross margin%
33.36
32.19
29.21
31.95
29.62
29.35
31.81
32.70
34.73
24.92
11.74
31.81
31.89
8
7.68
Operating margin%
11.06
9.94
10.25
8.17
7.09
7.39
9.31
10.43
11.93
26.25
10.57
9.31
10.10
79
16.07
Net margin%
3.44
5.08
4.12
6.88
4.57
5.85
6.04
3.11
3.17
17.03
28.67
4.57
4.36
21
21.24
P/E ratio (avg)x
48.04
56.59
63.06
65.07
62.88
65.82
71.37
85.07
99.21
35.97
33.76
71.37
64.07
87
28.47
EV/EBITx
53.01
57.50
57.32
56.98
67.19
79.76
91.02
102.2
112.7
15.77
9.114
91.02
62.35
81
29.14
FCF yield (avg)%
12.24
10.75
13.05
11.39
12.84
11.21
13.66
13.27
14.26
10.05
6.43
13.27
12.94
28
21.11
FCF margin%
2.37
4.21
2.79
4.17
5.63
7.80
8.22
5.92
6.68
18.32
9.61
6.68
4.92
74
0.917
FCF / Net incomex
2.056
1.999
2.121
2.463
2.724
2.994
2.996
3.256
3.775
0.802
0.371
2.996
2.594
89
13.47
ROIC%
9.07
7.25
6.47
9.13
10.60
7.96
10.90
10.03
11.01
3.65
25.49
10.60
9.58
76
20.36
Return on equity%
18.02
17.27
16.47
16.82
19.17
20.24
22.84
24.85
27.24
9.07
9.10
22.84
18.60
80
18.93
Return on assets%
31.82
30.56
27.82
28.19
28.33
26.94
27.20
29.90
31.98
17.21
26.43
28.33
28.89
63
2.40
EPS€
2.56
2.88
2.87
2.79
3.11
3.51
3.64
4.12
4.53
2.68
2.88
10.20%
6.95%
—
23.93
EPS growth%
14.55
12.10
11.42
9.68
8.30
11.06
8.33
11.02
9.84
12.14
26.83
9.84
11.04
77
0.97
Bookvalue per sh€
1.26
1.33
1.29
1.37
1.36
1.51
1.60
1.63
1.61
2.33
2.37
3.40%
4.53%
—
0.49
FCF per share€
1.80
1.68
1.74
1.86
2.13
2.32
2.52
2.73
2.60
2.52
0.93
6.90%
2.95%
—
3.04
Dividend per sh€
4.18
4.94
5.74
6.53
7.23
7.45
8.80
9.47
10.64
1.58
1.12
10.25%
11.72%
—
27.66
Div yield (avg)%
7.75
5.94
7.46
6.55
4.86
6.27
4.31
3.40
5.28
5.62
15.18
4.86
5.89
49
6.01
Payout ratio%
1.30
0.40
0.40
0.40
0.79
2.86
5.79
8.24
8.52
18.15
10.41
5.79
2.08
36
50.46
Shares (diluted)M
60.84
66.30
62.06
63.29
64.04
68.43
72.86
76.41
70.42
50.20
49.85
2.16%
2.18%
82
29.10
Buyback yield%
0.40
2.16
0.40
2.86
4.15
6.23
4.19
1.43
4.22
14.35
9.53
4.19
2.87
54
0.179
D/E ratiox
1.385
1.511
1.404
1.562
1.451
1.337
1.394
1.360
1.219
1.691
0.529
1.360
1.389
63
93.69
Enterprise value€M
172.9
175.9
183.6
195.7
211.3
254.5
292.7
351.2
397.7
30.21
33.93
15.24%
10.84%
70
32.38
LT debt€M
159.6
170.2
175.5
194.1
212.1
229.8
203.8
213.9
194.1
176.7
202.0
—
1.38%
20
Revenue
€210.3M
5.45%
1.00×
Cost of revenue
€145.9M
5.35%
0.99×
Operating expenses
€27.30M
4.70%
0.93×
Cash and investments
18.49%
Property and equipment
15.90%