32.70
Revenue€M
61.13
61.43
63.12
63.52
64.17
64.24
63.88
66.18
68.59
70.33
36.04
1.85%
1.40%
55
16.54
Revenue growth%
23.64
22.49
21.07
19.80
18.35
17.07
15.99
13.49
10.92
13.34
10.82
13.49
17.71
39
27.65
Gross margin%
35.40
36.15
36.66
34.50
33.45
35.41
37.25
37.74
38.29
35.73
2.53
37.25
35.94
86
28.91
Operating margin%
33.10
32.41
29.62
28.11
28.29
30.15
31.80
30.22
33.13
32.82
28.57
31.80
31.01
21
17.25
Net margin%
26.70
25.73
24.17
21.89
24.72
24.38
26.39
29.01
31.14
31.60
2.24
29.01
26.06
87
18.51
P/E ratio (avg)x
10.36
10.65
10.21
10.84
11.40
12.02
10.78
11.37
10.37
10.18
29.16
10.78
10.72
38
15.33
EV/EBITx
31.81
33.66
38.93
40.50
41.19
41.76
45.41
47.44
48.30
44.97
10.31
45.41
41.47
17
9.91
FCF yield (avg)%
25.73
27.07
25.02
26.89
29.87
29.80
28.45
25.64
23.26
21.54
18.49
25.64
26.31
94
9.41
FCF margin%
17.30
19.48
22.37
24.07
22.62
20.38
18.14
19.66
19.85
18.12
5.89
19.66
19.75
92
1.450
FCF / Net incomex
0.608
0.694
0.681
0.670
0.650
0.750
0.776
0.856
0.905
1.046
0.842
0.856
0.722
58
27.17
ROIC%
24.35
25.24
23.16
22.61
19.64
20.62
19.13
16.77
15.06
15.54
12.73
16.77
20.13
89
17.63
Return on equity%
10.35
12.71
12.29
11.88
12.33
10.80
9.97
11.36
14.33
16.66
10.56
11.36
12.09
75
26.20
Return on assets%
0.40
0.40
0.40
2.33
2.43
0.75
0.40
2.26
1.84
4.82
16.74
1.84
1.29
38
0.68
EPS€
0.25
0.28
0.30
0.32
0.33
0.31
0.28
0.30
0.33
0.37
0.74
2.64%
3.96%
—
29.49
EPS growth%
18.91
16.97
18.65
18.45
17.54
18.77
19.25
16.43
19.32
18.22
15.44
18.77
18.55
34
0.75
Bookvalue per sh€
0.47
0.47
0.48
0.50
0.51
0.50
0.54
0.61
0.61
0.63
0.38
4.68%
4.05%
—
0.20
FCF per share€
0.19
0.19
0.21
0.23
0.21
0.23
0.23
0.22
0.25
0.25
0.65
3.33%
4.05%
—
0.41
Dividend per sh€
0.51
0.55
0.54
0.56
0.49
0.48
0.45
0.42
0.42
0.39
0.61
(4.45%)
(1.62%)
—
29.30
Div yield (avg)%
2.29
0.40
0.40
0.40
0.40
2.91
0.79
0.40
0.40
0.40
14.39
0.40
0.40
94
9.66
Payout ratio%
2.47
1.78
3.94
3.42
3.27
4.85
3.43
5.50
7.95
9.45
19.89
5.50
3.69
94
76.18
Shares (diluted)M
122.9
124.1
122.1
124.3
120.5
137.7
138.2
143.6
161.8
180.6
79.55
8.43%
4.71%
7
5.68
Buyback yield%
21.71
22.97
20.39
19.65
21.25
19.21
21.29
18.95
16.26
14.41
4.23
18.95
20.02
93
0.813
D/E ratiox
1.188
1.271
1.103
1.146
1.178
1.225
1.309
1.164
1.058
0.966
0.774
1.164
1.171
9
47.15
Enterprise value€M
60.95
64.08
68.77
79.11
85.53
92.50
107.4
121.3
124.1
121.2
37.39
7.21%
8.95%
89
81.15
LT debt€M
45.13
45.71
44.60
41.30
35.23
34.37
36.65
39.22
40.22
35.53
80.49
0.17%
(1.80%)
85
Revenue
€70.33M
1.40%
1.00×
Cost of revenue
€49.23M
1.40%
1.00×
Operating expenses
€14.07M
1.83%
1.04×
Property and equipment
14.13%
Spread over hurdle
(3.38%)