177.4
Revenue€M
278.3
288.4
293.6
303.3
317.0
321.2
325.6
332.4
347.8
355.5
188.9
2.32%
2.99%
31
19.42
Revenue growth%
23.93
25.83
23.28
25.57
24.86
22.95
21.76
20.66
20.19
18.35
28.29
20.66
23.11
24
4.79
Gross margin%
32.30
35.20
33.27
31.50
33.33
35.54
36.28
34.70
36.18
35.26
3.52
35.54
34.95
46
27.17
Operating margin%
12.13
11.89
14.42
12.94
13.40
12.47
15.45
15.71
17.92
18.38
15.13
15.71
13.91
20
2.28
Net margin%
23.63
26.41
24.41
24.79
22.15
21.72
20.83
20.11
18.04
19.17
6.98
20.11
21.94
44
8.699
P/E ratio (avg)x
31.31
32.06
30.87
27.79
28.80
30.90
30.62
33.06
34.57
30.88
34.79
30.90
30.89
51
7.051
EV/EBITx
13.51
13.08
11.85
10.47
10.94
10.60
9.683
9.805
10.08
8.841
29.43
9.805
10.53
10
14.91
FCF yield (avg)%
1.43
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.33
12.71
0.40
0.40
27
15.62
FCF margin%
19.57
20.68
22.34
23.36
23.41
24.90
27.14
26.57
28.03
28.45
12.20
27.14
24.16
84
1.144
FCF / Net incomex
0.538
0.483
0.438
0.381
0.339
0.322
0.298
0.322
0.286
0.258
0.159
0.298
0.330
53
28.30
ROIC%
8.70
7.07
7.74
9.46
8.51
9.70
7.06
5.71
6.37
5.73
15.53
6.37
7.41
38
22.52
Return on equity%
7.36
4.54
5.33
6.91
9.79
11.11
9.92
8.18
8.51
11.02
8.34
9.92
8.34
85
24.35
Return on assets%
28.30
27.22
29.04
29.00
27.13
24.81
24.19
26.21
28.59
29.26
14.43
26.21
27.76
38
0.80
EPS€
0.35
0.32
0.35
0.32
0.30
0.29
0.30
0.30
0.32
0.32
0.85
1.49%
(0.98%)
—
10.76
EPS growth%
14.28
13.03
12.46
12.81
13.50
15.37
16.68
15.85
16.60
14.64
27.05
15.85
14.46
16
0.83
Bookvalue per sh€
0.46
0.46
0.40
0.37
0.37
0.40
0.35
0.36
0.35
0.36
0.52
(0.91%)
(3.07%)
—
0.73
FCF per share€
0.56
0.61
0.62
0.62
0.68
0.70
0.75
0.81
0.84
0.89
0.34
5.49%
5.32%
—
0.64
Dividend per sh€
0.55
0.52
0.50
0.47
0.54
0.58
0.55
0.61
0.59
0.58
0.31
1.38%
0.35%
—
22.88
Div yield (avg)%
2.30
2.79
3.24
2.06
4.19
1.74
0.40
0.40
1.89
0.40
24.51
0.40
1.98
59
23.19
Payout ratio%
14.55
15.49
12.84
15.82
16.08
17.28
18.11
20.36
21.44
23.68
11.04
20.36
16.68
94
113.1
Shares (diluted)M
112.1
116.8
116.1
131.2
123.4
117.5
134.3
138.0
131.4
146.0
109.8
3.41%
2.10%
75
15.72
Buyback yield%
19.69
19.96
22.80
20.80
20.20
20.74
20.56
22.20
25.18
25.57
8.85
22.20
20.77
56
1.113
D/E ratiox
0.776
0.764
0.691
0.714
0.662
0.631
0.696
0.640
0.614
0.658
1.768
0.640
0.677
58
55.53
Enterprise value€M
243.2
251.3
283.7
313.1
321.7
341.5
351.1
379.4
423.3
439.2
63.31
6.43%
7.34%
37
204.0
LT debt€M
246.8
279.6
288.7
314.8
367.5
395.2
372.8
363.1
407.0
412.8
303.2
2.36%
6.42%
92
Revenue
€355.5M
2.99%
1.00×
Cost of revenue
€248.9M
2.99%
1.00×
Operating expenses
€49.46M
2.80%
0.98×
Property and equipment
13.55%