83.96
Revenue€M
389.0
392.2
399.3
408.7
420.9
441.0
446.8
458.9
465.0
486.9
89.74
2.95%
2.77%
66
12.80
Revenue growth%
19.69
20.62
21.35
24.06
21.72
19.90
17.46
17.61
20.54
22.27
9.29
19.90
20.58
87
12.72
Gross margin%
25.30
25.45
26.45
25.30
24.54
27.49
26.76
26.65
24.27
25.55
20.49
26.65
25.50
84
5.66
Operating margin%
4.45
3.26
5.89
8.24
5.53
3.75
6.29
7.61
8.43
11.35
7.44
7.61
6.09
74
3.20
Net margin%
23.85
25.65
24.02
25.38
22.88
20.80
22.21
23.29
20.46
22.59
22.61
22.21
23.08
32
11.87
P/E ratio (avg)x
25.74
29.49
29.36
34.68
33.75
34.74
36.77
40.75
46.98
51.11
18.67
40.75
34.71
62
36.64
EV/EBITx
28.62
33.11
31.25
34.84
40.74
46.34
51.19
58.68
64.43
61.31
27.17
58.68
43.54
77
10.13
FCF yield (avg)%
7.86
9.78
8.12
7.99
9.75
12.35
13.11
13.70
15.50
12.71
20.05
13.11
11.06
68
25.08
FCF margin%
23.50
23.29
26.06
26.45
27.94
30.05
27.93
25.13
25.18
26.40
25.43
26.40
26.23
23
0.998
FCF / Net incomex
0.448
0.507
0.599
0.685
0.777
0.871
0.940
0.988
1.074
1.110
0.121
0.988
0.824
69
11.36
ROIC%
19.54
18.03
15.83
15.91
14.14
12.37
15.28
17.48
18.22
19.23
18.50
17.48
16.69
34
5.07
Return on equity%
7.55
5.23
7.48
9.21
11.65
11.35
10.42
8.53
9.00
9.83
3.86
9.83
9.10
79
9.95
Return on assets%
22.59
21.79
23.99
26.75
27.95
27.67
30.42
30.24
30.40
28.18
6.77
30.24
27.81
27
0.55
EPS€
0.49
0.51
0.49
0.54
0.54
0.54
0.54
0.51
0.52
0.53
0.60
(0.31%)
(0.19%)
—
22.80
EPS growth%
25.24
25.95
26.28
25.01
24.27
26.67
24.92
25.84
25.81
27.01
16.21
25.84
25.83
15
0.44
Bookvalue per sh€
0.42
0.45
0.52
0.60
0.61
0.70
0.80
0.81
0.98
0.97
0.57
9.77%
10.12%
—
0.20
FCF per share€
0.45
0.42
0.45
0.47
0.43
0.42
0.42
0.45
0.49
0.45
0.24
0.81%
(1.24%)
—
0.42
Dividend per sh€
0.27
0.30
0.30
0.34
0.37
0.38
0.43
0.50
0.49
0.55
0.12
8.47%
8.20%
—
2.14
Div yield (avg)%
12.72
13.45
15.06
17.01
16.88
16.26
18.30
19.91
18.48
19.98
19.84
18.48
16.94
78
27.08
Payout ratio%
7.61
8.76
11.03
10.91
10.95
8.16
5.40
6.78
6.04
5.90
20.54
6.04
7.88
73
413.8
Shares (diluted)M
497.3
548.8
572.2
527.9
572.2
527.7
581.9
665.3
733.8
805.1
408.8
7.07%
5.92%
68
21.36
Buyback yield%
29.17
26.65
26.72
29.42
29.56
29.12
30.83
28.40
29.70
31.19
17.45
29.70
29.30
80
1.754
D/E ratiox
1.108
1.138
1.250
1.354
1.324
1.450
1.698
1.813
2.024
2.289
1.506
1.813
1.402
80
31.58
Enterprise value€M
186.3
218.5
254.9
299.9
342.9
386.2
418.1
442.4
463.6
502.5
334.6
7.94%
12.38%
62
355.6
LT debt€M
16.12
16.93
16.46
14.77
14.33
13.73
11.85
11.98
11.25
10.67
58.19
(5.73%)
(4.84%)
22
Revenue
€486.9M
2.77%
1.00×
Cost of revenue
€340.8M
2.77%
1.00×
Operating expenses
€92.34M
3.50%
1.07×
Property and equipment
19.85%