43.95
Revenue€M
260.8
288.3
313.8
340.7
374.8
411.2
438.8
484.8
524.9
563.1
48.74
8.48%
8.79%
82
25.47
Revenue growth%
14.40
14.06
12.38
11.64
14.57
16.75
14.73
11.78
12.78
13.46
3.38
13.46
13.76
54
3.16
Gross margin%
4.47
1.97
0.40
0.53
0.40
0.40
3.30
2.00
0.40
0.40
11.81
0.40
0.46
61
8.22
Operating margin%
0.40
0.40
0.40
2.40
0.40
0.40
2.43
3.40
4.47
2.84
17.65
2.84
1.40
6
11.29
Net margin%
4.39
1.53
0.40
2.03
0.40
0.40
0.40
0.40
0.40
0.40
8.80
0.40
0.40
46
34.11
P/E ratio (avg)x
10.09
10.15
11.53
13.59
15.25
15.89
17.35
19.49
19.86
20.84
25.32
19.49
15.57
67
37.84
EV/EBITx
48.18
50.12
57.34
61.39
67.01
76.96
76.43
85.03
99.02
101.1
11.46
85.03
71.72
88
9.43
FCF yield (avg)%
16.74
18.02
20.91
20.25
19.50
18.04
19.87
21.65
21.88
19.17
29.24
19.87
19.69
63
25.47
FCF margin%
16.18
18.28
20.83
20.64
21.97
21.67
22.25
20.33
17.51
17.03
20.07
20.33
20.49
83
1.748
FCF / Net incomex
1.613
1.657
1.860
2.049
2.351
2.472
2.289
2.571
2.597
2.549
1.659
2.549
2.320
39
28.83
ROIC%
12.40
9.92
9.55
8.35
11.24
12.18
14.55
15.88
16.20
19.16
20.79
15.88
12.29
32
27.26
Return on equity%
12.32
13.33
13.73
14.01
11.47
11.50
14.06
16.44
15.75
15.49
18.85
15.49
13.87
73
11.49
Return on assets%
5.60
4.83
4.38
6.50
8.03
10.57
10.63
8.78
6.54
3.56
13.38
8.78
6.52
34
1.69
EPS€
5.49
6.00
6.07
6.79
8.04
7.73
8.39
8.55
8.16
9.16
1.89
2.65%
5.82%
—
11.25
EPS growth%
0.40
1.31
1.01
0.40
0.79
2.26
0.40
3.09
1.86
3.68
16.72
2.26
1.16
23
1.62
Bookvalue per sh€
1.77
1.81
1.60
1.56
1.41
1.35
1.32
1.40
1.46
1.34
3.53
(1.06%)
(3.29%)
—
0.80
FCF per share€
2.10
2.08
1.92
1.88
1.90
2.03
2.16
2.24
2.31
1.99
2.95
1.01%
(1.27%)
—
2.81
Dividend per sh€
4.04
4.82
4.70
5.13
5.82
6.39
6.82
7.18
7.09
8.27
2.73
7.26%
9.08%
—
8.26
Div yield (avg)%
5.42
5.43
2.54
0.82
1.44
2.12
2.84
3.60
3.83
3.14
21.65
3.14
2.99
84
24.89
Payout ratio%
20.32
22.65
23.68
24.73
22.85
25.63
26.91
26.95
24.56
22.05
5.39
25.63
24.12
60
122.2
Shares (diluted)M
90.23
86.36
78.84
78.64
85.22
78.01
78.85
86.30
91.32
92.75
123.8
1.71%
0.10%
75
21.07
Buyback yield%
8.12
7.09
9.64
9.38
7.82
8.71
6.95
4.08
6.89
4.29
3.47
6.89
7.45
34
0.706
D/E ratiox
0.461
0.467
0.526
0.586
0.639
0.652
0.748
0.870
0.954
1.032
1.693
0.870
0.646
10
30.87
Enterprise value€M
142.4
145.0
127.0
136.3
138.7
152.2
156.4
136.6
149.0
130.6
345.3
(1.19%)
(0.99%)
71
263.9
LT debt€M
34.62
38.52
42.28
39.71
39.75
39.00
38.23
37.92
42.10
40.37
142.2
0.31%
0.73%
89
Revenue
€563.1M
8.79%
1.00×
Cost of revenue
€380.4M
9.07%
1.03×
Operating expenses
€90.08M
8.08%
0.94×
Property and equipment
22.52%