80.74
Revenue€M
123.1
122.2
124.4
124.0
122.7
123.8
125.1
122.7
121.4
118.7
82.92
(0.65%)
(0.16%)
63
8.20
Revenue growth%
16.20
13.48
15.22
12.57
13.54
14.87
14.55
11.92
10.67
12.10
28.85
12.10
13.51
61
21.57
Gross margin%
16.94
13.95
14.04
12.37
14.01
13.49
14.46
12.35
13.51
12.10
25.87
13.49
13.73
43
13.36
Operating margin%
5.91
3.18
0.46
0.40
0.40
1.60
2.02
3.92
2.76
2.94
23.92
2.76
2.39
81
15.88
Net margin%
29.79
31.46
32.32
29.57
26.73
24.24
23.42
26.05
28.00
27.16
17.21
26.05
27.58
38
29.71
P/E ratio (avg)x
38.46
42.36
44.06
47.98
49.35
48.86
52.84
61.20
70.08
82.86
14.16
61.20
49.10
18
21.77
EV/EBITx
38.81
42.67
44.01
51.50
62.18
71.56
86.36
86.66
94.67
108.0
6.830
86.66
66.87
79
28.07
FCF yield (avg)%
15.19
13.36
14.30
12.42
14.38
12.46
9.86
10.44
10.93
8.41
25.04
10.44
12.44
57
20.65
FCF margin%
5.49
6.26
6.86
5.95
6.75
4.97
7.20
4.39
6.15
8.95
18.26
6.15
6.21
70
0.997
FCF / Net incomex
0.353
0.310
0.286
0.290
0.308
0.307
0.269
0.241
0.228
0.240
0.727
0.241
0.288
77
12.09
ROIC%
31.36
30.25
30.63
28.41
29.09
31.77
30.11
32.14
34.58
32.27
18.42
32.14
31.00
42
8.40
Return on equity%
4.78
5.87
3.88
2.43
1.34
3.63
4.21
3.83
2.87
3.00
3.63
3.63
3.73
25
16.74
Return on assets%
14.34
14.38
16.13
17.66
17.26
17.04
14.72
17.10
15.88
14.81
19.91
15.88
16.00
8
0.30
EPS€
0.33
0.32
0.31
0.30
0.34
0.37
0.39
0.40
0.47
0.46
0.31
6.06%
3.27%
—
21.49
EPS growth%
22.24
19.83
20.01
22.64
24.89
26.08
24.44
24.72
27.47
24.85
22.82
24.85
24.58
73
0.11
Bookvalue per sh€
0.21
0.22
0.24
0.27
0.30
0.31
0.35
0.40
0.48
0.48
0.30
9.78%
9.77%
—
0.16
FCF per share€
0.11
0.10
0.09
0.09
0.08
0.09
0.09
0.09
0.10
0.10
0.16
4.79%
0.21%
—
0.06
Dividend per sh€
0.14
0.15
0.16
0.17
0.18
0.21
0.22
0.25
0.28
0.30
0.19
10.61%
9.67%
—
18.03
Div yield (avg)%
11.06
12.90
9.93
7.47
9.91
7.50
9.48
9.29
11.77
10.64
18.73
9.48
9.92
95
16.95
Payout ratio%
14.72
14.37
13.27
12.61
13.64
15.73
17.26
14.86
17.41
18.49
24.36
17.26
14.79
76
112.3
Shares (diluted)M
117.1
126.9
135.9
150.9
158.3
153.3
160.2
177.1
189.3
192.2
109.5
3.96%
4.78%
53
5.46
Buyback yield%
18.78
18.72
20.39
22.25
19.52
16.60
14.36
14.62
16.04
15.42
7.63
15.42
17.66
83
0.336
D/E ratiox
0.922
1.046
1.122
1.080
1.103
1.142
1.287
1.366
1.569
1.751
0.867
1.366
1.132
29
100.8
Enterprise value€M
161.2
159.9
153.3
161.0
173.0
170.6
151.5
158.1
160.9
147.4
40.38
(3.16%)
(0.75%)
68
45.76
LT debt€M
43.13
45.53
40.13
37.90
33.68
30.62
30.41
28.38
25.98
24.18
68.82
(6.42%)
(6.93%)
10
Revenue
€118.7M
(0.16%)
1.00×
Cost of revenue
€58.10M
0.11%
1.03×
Operating expenses
€21.43M
(0.12%)
1.00×
Goodwill & intangibles
20.15%
Property and equipment
18.76%
Spread over hurdle
27.99%