40.25
Revenue€M
41.30
41.94
42.70
44.11
45.61
47.80
48.01
49.62
50.04
42.15
45.04
2.55%
2.59%
64
8.58
Revenue growth%
31.47
28.65
26.80
27.90
28.29
26.35
28.68
29.88
30.16
15.38
25.27
28.68
28.67
89
16.15
Gross margin%
1.22
3.15
4.40
1.81
3.63
1.46
1.96
2.96
3.79
12.79
4.67
2.96
2.58
73
25.57
Operating margin%
33.95
33.31
30.42
32.86
33.02
30.18
32.03
31.05
31.06
15.78
11.37
31.06
32.33
39
20.77
Net margin%
24.65
24.12
26.29
26.50
26.21
25.96
24.67
26.47
24.94
8.22
6.55
25.96
25.45
62
18.03
P/E ratio (avg)x
35.87
38.29
39.72
44.09
50.21
51.57
56.03
63.35
60.04
36.44
14.66
56.03
47.15
64
19.81
EV/EBITx
11.57
13.16
13.55
14.66
16.76
18.57
18.74
20.38
21.05
25.06
8.290
18.74
15.71
22
24.83
FCF yield (avg)%
4.14
5.17
3.39
2.62
0.84
3.19
1.11
2.46
2.17
4.39
19.79
2.17
2.54
31
25.53
FCF margin%
25.60
27.38
29.68
30.70
28.54
29.97
28.15
25.41
25.71
28.80
15.47
28.15
27.76
64
1.724
FCF / Net incomex
2.226
2.614
3.121
3.798
4.382
5.302
6.265
7.431
7.943
0.404
0.521
6.265
4.090
31
7.44
ROIC%
1.69
2.80
5.11
4.58
3.40
1.29
2.98
1.64
0.40
24.98
13.95
1.64
2.25
94
14.59
Return on equity%
0.40
0.40
0.40
0.40
0.40
2.62
2.47
0.40
2.43
20.87
13.72
2.43
0.40
50
27.15
Return on assets%
39.36
39.17
38.03
40.20
39.77
37.08
35.17
36.92
37.74
12.78
11.76
37.08
37.88
52
2.00
EPS€
1.24
1.06
1.17
1.09
1.15
1.23
1.21
1.13
1.10
2.09
2.36
0.12%
(2.25%)
—
27.14
EPS growth%
32.61
31.83
30.88
29.47
32.10
30.70
28.42
25.46
23.74
23.02
10.16
28.42
30.73
23
0.41
Bookvalue per sh€
0.98
0.85
0.73
0.76
0.67
0.72
0.65
0.68
0.58
1.05
1.97
(5.15%)
(5.52%)
—
0.99
FCF per share€
0.41
0.39
0.38
0.35
0.32
0.28
0.24
0.24
0.26
1.33
1.93
(6.22%)
(7.07%)
—
1.42
Dividend per sh€
2.02
2.04
2.40
2.32
2.63
2.47
2.87
3.31
3.68
1.52
2.18
9.69%
5.17%
—
23.74
Div yield (avg)%
7.07
8.48
5.55
3.15
2.38
0.88
2.65
2.20
4.73
15.00
18.29
2.38
3.94
65
13.82
Payout ratio%
20.08
18.80
19.60
18.43
19.89
18.00
18.05
20.39
22.25
13.84
15.18
19.89
19.20
54
6.745
Shares (diluted)M
9.773
11.02
10.85
11.11
12.32
14.34
14.35
14.69
14.59
6.857
6.869
5.60%
5.96%
10
25.34
Buyback yield%
13.09
14.94
15.17
12.86
12.54
14.81
11.89
13.12
13.32
11.78
14.58
13.12
13.22
36
0.106
D/E ratiox
1.406
1.542
1.629
1.544
1.409
1.522
1.413
1.485
1.632
1.110
0.135
1.485
1.504
67
13.74
Enterprise value€M
17.28
17.69
19.57
22.37
20.90
22.25
23.52
24.16
26.29
13.47
35.75
3.28%
3.65%
84
40.24
LT debt€M
1.288
1.363
1.497
1.441
1.472
1.321
1.394
1.255
1.242
10.92
18.71
(2.94%)
(2.77%)
27
Revenue
€50.04M
2.59%
1.00×
Cost of revenue
€28.66M
2.86%
1.03×
Operating expenses
€12.45M
2.31%
0.97×
Property and equipment
14.84%
Spread over hurdle
19.08%