27.06
Revenue€M
147.8
146.8
149.2
151.9
151.5
154.2
154.5
155.0
158.3
155.9
28.90
0.58%
0.60%
68
28.53
Revenue growth%
7.59
5.84
2.98
4.54
1.76
3.72
6.13
3.99
4.58
1.90
15.09
3.99
4.27
78
10.64
Gross margin%
13.81
13.99
13.52
11.68
10.40
11.03
13.81
15.87
17.50
19.38
16.42
15.87
13.81
81
27.05
Operating margin%
17.97
18.92
19.53
20.73
21.59
20.73
23.40
25.19
26.20
26.07
12.28
25.19
21.16
23
27.48
Net margin%
6.22
9.16
9.63
9.18
8.31
8.53
8.36
5.82
8.65
9.40
3.75
8.53
8.59
83
25.70
P/E ratio (avg)x
28.13
26.92
26.31
27.00
26.87
23.09
19.75
18.37
17.19
17.02
19.38
18.37
24.70
51
18.35
EV/EBITx
54.99
60.42
63.21
74.87
80.60
86.73
84.74
97.86
106.3
116.4
32.63
97.86
82.67
7
14.33
FCF yield (avg)%
7.25
6.53
9.27
9.86
11.17
10.09
8.62
11.14
11.51
10.10
10.24
10.10
9.97
94
26.49
FCF margin%
22.96
25.82
26.41
26.24
23.61
21.58
21.15
22.86
23.10
22.00
5.18
22.00
23.03
55
1.325
FCF / Net incomex
1.349
1.614
1.729
2.057
2.252
2.354
2.638
2.907
3.214
3.764
1.728
2.907
2.303
62
23.65
ROIC%
7.34
8.93
7.32
5.24
5.14
5.03
2.04
0.40
0.64
0.40
11.85
0.64
5.09
26
18.09
Return on equity%
13.83
14.88
17.16
19.32
19.82
20.12
21.14
19.07
19.06
17.62
26.20
19.07
19.07
24
10.45
Return on assets%
21.62
19.54
20.16
17.26
17.21
14.53
12.79
13.49
10.74
9.43
26.12
12.79
15.87
12
1.50
EPS€
2.22
2.32
2.14
2.05
2.21
2.47
2.30
2.62
2.82
2.91
1.62
5.67%
2.84%
—
24.08
EPS growth%
5.29
5.56
4.58
5.54
3.92
1.69
3.24
6.05
6.33
4.37
14.80
4.37
4.93
48
0.98
Bookvalue per sh€
1.92
2.00
2.07
2.18
2.39
2.65
2.67
2.89
3.10
3.50
1.79
7.94%
6.20%
—
1.21
FCF per share€
1.43
1.52
1.34
1.28
1.22
1.31
1.42
1.55
1.44
1.46
2.63
3.65%
(0.97%)
—
1.05
Dividend per sh€
0.71
0.74
0.84
0.82
0.94
1.05
1.13
1.18
1.14
1.33
0.92
7.09%
5.84%
—
7.96
Div yield (avg)%
30.03
31.93
31.22
33.74
33.31
33.21
32.33
33.13
31.89
32.32
8.97
32.33
32.33
82
4.66
Payout ratio%
8.11
8.20
10.36
8.64
7.35
6.59
5.92
3.74
4.53
2.20
4.33
4.53
6.97
7
36.43
Shares (diluted)M
47.02
52.53
51.40
52.65
58.92
58.75
60.57
69.84
67.48
69.48
36.39
3.35%
3.72%
41
3.39
Buyback yield%
21.63
23.07
20.22
22.13
19.72
17.53
18.61
17.88
19.59
19.92
13.25
18.61
19.82
87
1.549
D/E ratiox
1.429
1.364
1.454
1.527
1.465
1.579
1.503
1.554
1.562
1.520
1.425
1.554
1.511
83
25.08
Enterprise value€M
38.64
36.89
34.55
37.75
40.01
40.23
39.68
38.77
42.79
40.97
124.4
0.47%
1.42%
28
104.0
LT debt€M
126.8
135.1
158.2
180.3
181.4
187.8
187.2
181.3
191.4
191.3
24.87
1.06%
5.13%
6
Revenue
€155.9M
0.60%
1.00×
Cost of revenue
€93.67M
0.72%
1.01×
Operating expenses
€17.50M
(0.23%)
0.92×
Property and equipment
18.63%