91.84
Revenue€M
293.0
304.1
316.9
327.2
343.8
367.2
397.2
417.5
448.5
469.3
99.50
6.42%
5.40%
71
8.07
Revenue growth%
12.20
14.78
12.22
10.24
8.67
7.34
5.64
8.46
5.60
3.12
23.76
5.64
8.56
67
9.76
Gross margin%
28.93
31.63
33.22
31.93
33.07
30.97
30.61
29.31
27.70
26.08
21.56
29.31
30.79
88
13.88
Operating margin%
2.54
1.15
1.16
1.52
1.84
0.69
1.77
0.40
2.56
4.37
17.94
1.77
1.65
26
17.01
Net margin%
0.66
0.40
0.40
2.04
0.40
3.11
0.49
0.40
0.40
0.40
23.46
0.40
0.40
94
23.75
P/E ratio (avg)x
31.84
35.63
41.67
43.05
47.22
54.64
60.93
65.57
76.44
81.03
19.98
65.57
50.93
38
35.42
EV/EBITx
29.39
27.14
27.82
29.18
27.25
26.21
25.89
27.06
24.80
28.09
17.81
26.21
27.20
77
4.20
FCF yield (avg)%
26.73
23.81
22.43
21.86
24.29
26.65
24.86
25.39
25.82
25.74
2.66
25.74
25.12
90
9.57
FCF margin%
8.16
5.60
6.61
3.76
1.35
1.70
0.40
0.40
3.06
5.37
25.22
1.70
3.41
6
0.118
FCF / Net incomex
1.678
1.699
1.743
1.975
2.250
2.557
2.661
3.054
3.572
4.252
1.219
3.054
2.404
95
6.68
ROIC%
18.02
18.69
17.14
18.89
19.03
20.21
22.08
23.89
24.48
21.53
8.87
22.08
19.62
16
14.91
Return on equity%
5.00
7.14
4.92
5.05
6.15
6.07
9.04
10.48
9.49
7.05
13.51
9.04
6.60
93
10.32
Return on assets%
16.17
15.42
15.91
18.80
15.92
15.12
15.27
13.98
15.42
13.57
2.16
15.12
15.42
26
1.66
EPS€
1.14
1.01
1.10
1.06
1.07
0.92
0.89
0.76
0.78
0.76
1.76
(6.57%)
(3.74%)
—
25.96
EPS growth%
21.29
22.88
21.78
21.53
19.10
18.77
16.16
18.58
20.71
21.04
3.07
18.77
20.88
57
2.94
Bookvalue per sh€
0.62
0.63
0.56
0.60
0.62
0.56
0.52
0.54
0.54
0.56
2.17
(1.86%)
(1.34%)
—
2.52
FCF per share€
1.86
1.90
1.74
1.63
1.79
1.81
1.83
1.68
1.75
1.75
0.90
(0.55%)
(1.43%)
—
0.73
Dividend per sh€
1.11
1.16
1.14
1.17
1.24
1.12
1.21
1.24
1.25
1.18
2.41
(0.95%)
1.23%
—
23.12
Div yield (avg)%
26.39
27.94
30.13
30.99
31.33
33.08
30.72
29.15
29.91
30.17
7.79
30.17
30.15
54
9.91
Payout ratio%
25.72
26.42
24.13
26.25
24.14
25.50
28.33
29.43
29.92
27.68
10.21
28.33
26.34
87
23.67
Shares (diluted)M
36.39
42.45
42.03
48.17
55.64
57.63
63.09
62.17
62.11
63.63
23.75
2.72%
5.64%
59
15.24
Buyback yield%
15.16
15.20
14.67
14.27
11.43
9.68
12.07
10.89
11.27
12.68
19.32
11.27
12.37
42
0.776
D/E ratiox
2.009
1.852
1.857
2.094
1.932
2.021
2.006
2.194
2.094
2.409
1.017
2.094
2.015
89
111.0
Enterprise value€M
531.4
557.4
591.8
677.8
649.1
738.2
687.6
684.8
698.2
640.3
340.5
(0.27%)
2.38%
79
418.9
LT debt€M
479.2
466.9
459.3
539.4
607.3
611.2
679.0
690.0
756.9
854.2
108.0
7.06%
5.89%
86
Revenue
€469.3M
5.40%
1.00×
Cost of revenue
€235.7M
5.73%
1.03×
Operating expenses
€84.59M
5.40%
1.00×
Goodwill & intangibles
18.92%
Property and equipment
15.13%
Spread over hurdle
30.40%