173.9
Revenue€M
169.5
176.0
187.3
196.5
206.1
217.2
230.3
244.2
256.3
267.6
178.8
5.37%
5.19%
72
25.34
Revenue growth%
13.09
10.68
12.16
11.65
11.37
8.45
10.06
8.41
7.37
4.66
12.95
8.41
10.37
6
25.05
Gross margin%
12.06
9.46
9.06
7.74
9.12
11.99
10.32
8.92
6.76
9.08
29.97
9.08
9.10
54
2.57
Operating margin%
1.99
3.55
3.85
4.87
5.97
4.56
5.63
7.81
5.20
7.58
2.22
5.63
5.03
40
18.08
Net margin%
17.83
19.66
19.08
18.29
19.73
20.99
23.42
26.09
29.02
29.87
8.11
26.09
20.36
82
21.86
P/E ratio (avg)x
12.40
12.45
13.87
12.94
14.78
15.78
16.05
15.82
18.00
18.52
21.46
16.05
15.28
8
25.48
EV/EBITx
32.81
33.99
33.23
33.25
34.27
33.33
34.15
40.32
39.44
38.95
10.64
38.95
34.07
65
25.84
FCF yield (avg)%
7.60
10.37
11.71
14.01
13.82
15.99
18.52
20.49
19.19
18.42
9.30
18.52
15.00
10
5.15
FCF margin%
33.66
32.27
31.71
30.66
28.82
28.71
26.56
28.38
28.31
29.63
14.86
28.38
29.23
26
0.762
FCF / Net incomex
1.301
1.284
1.458
1.642
1.865
2.141
2.393
2.564
2.911
2.817
1.134
2.564
2.003
90
12.58
ROIC%
2.23
0.40
0.40
2.24
2.48
3.00
1.30
3.59
4.62
5.54
11.97
3.59
2.36
24
4.70
Return on equity%
20.49
21.73
23.85
21.64
21.38
23.26
26.24
28.45
28.12
30.70
6.43
28.12
23.55
65
18.05
Return on assets%
1.57
0.74
3.40
5.11
3.72
1.63
1.16
2.28
5.18
6.68
9.71
2.28
2.84
58
0.65
EPS€
0.48
0.47
0.52
0.56
0.66
0.72
0.70
0.82
0.80
0.85
0.71
5.07%
6.56%
—
8.37
EPS growth%
1.09
1.06
3.61
5.33
6.89
8.98
6.32
9.15
6.74
7.26
25.15
7.26
6.53
9
0.86
Bookvalue per sh€
0.96
1.01
1.12
1.26
1.32
1.39
1.49
1.57
1.81
2.05
0.17
9.14%
8.25%
—
1.03
FCF per share€
0.57
0.51
0.56
0.59
0.52
0.51
0.50
0.52
0.56
0.62
0.25
3.60%
1.20%
—
0.58
Dividend per sh€
0.34
0.30
0.28
0.25
0.27
0.28
0.30
0.30
0.31
0.31
0.22
2.64%
(0.30%)
—
21.30
Div yield (avg)%
7.26
6.38
3.72
4.35
4.63
4.15
2.51
2.25
0.40
0.40
17.58
2.25
3.93
8
8.04
Payout ratio%
14.54
15.50
18.00
20.30
19.45
19.05
21.59
22.25
19.69
17.27
11.72
19.69
19.25
62
88.41
Shares (diluted)M
108.1
111.7
102.8
96.07
108.7
104.1
98.72
107.3
106.8
103.0
86.98
(1.06%)
(0.34%)
63
4.85
Buyback yield%
14.13
13.97
12.21
14.49
11.74
11.17
12.04
13.69
13.88
14.25
8.84
13.69
13.79
31
0.356
D/E ratiox
1.315
1.514
1.499
1.699
1.975
2.294
2.649
2.712
2.771
3.056
1.417
2.712
2.135
64
138.3
Enterprise value€M
146.6
135.4
122.3
121.5
120.9
131.8
134.8
119.3
124.8
118.0
20.02
(0.48%)
(1.23%)
50
57.46
LT debt€M
57.71
68.26
72.67
71.33
78.75
85.91
92.70
110.0
112.7
118.8
226.1
8.56%
9.21%
25
Revenue
€267.6M
5.19%
1.00×
Cost of revenue
€141.3M
4.88%
0.97×
Operating expenses
€49.41M
5.39%
1.02×