36.61
Revenue€M
62.91
68.44
72.86
79.61
84.40
89.87
97.50
106.2
114.0
121.6
40.31
7.58%
7.72%
49
6.16
Revenue growth%
23.08
25.75
26.44
26.73
25.39
24.47
24.13
25.56
25.28
25.12
13.07
25.12
25.33
56
25.11
Gross margin%
15.33
16.52
15.28
13.42
15.78
17.77
17.83
20.05
21.14
21.96
26.83
20.05
17.15
65
25.95
Operating margin%
11.64
14.30
15.34
17.92
17.93
17.00
14.34
16.07
15.92
16.28
5.36
16.07
16.00
49
23.99
Net margin%
23.46
20.65
19.69
22.05
23.67
26.31
24.15
26.14
28.30
26.36
27.71
26.31
23.91
80
6.311
P/E ratio (avg)x
26.27
28.11
29.21
30.32
33.53
32.46
32.68
29.93
30.16
32.58
28.00
32.46
30.24
37
11.78
EV/EBITx
50.42
57.70
66.49
68.94
77.47
75.52
83.42
88.28
91.45
100.9
23.13
88.28
76.49
61
15.51
FCF yield (avg)%
9.23
9.18
8.49
8.80
8.90
8.77
6.04
4.50
3.30
4.43
3.44
4.50
8.63
63
4.76
FCF margin%
1.62
4.47
5.58
2.84
3.44
3.03
3.03
3.40
4.73
5.14
14.19
3.40
3.42
76
1.100
FCF / Net incomex
1.078
1.093
0.970
0.946
0.971
1.060
0.954
0.967
0.931
1.041
0.179
0.967
0.971
78
21.27
ROIC%
18.91
19.93
19.45
17.31
19.13
17.56
18.63
19.64
22.60
24.67
10.73
19.64
19.29
47
27.11
Return on equity%
5.03
5.58
3.76
4.45
5.49
6.14
4.17
4.25
3.35
1.61
29.85
4.17
4.35
36
25.27
Return on assets%
7.90
9.38
8.79
8.96
9.24
7.31
8.52
9.78
8.57
9.15
7.75
8.57
8.88
69
1.59
EPS€
1.12
1.06
1.02
1.09
1.18
1.04
1.11
1.05
1.00
1.10
1.69
(1.50%)
(1.31%)
—
27.16
EPS growth%
24.25
23.09
20.78
22.43
20.92
22.12
22.76
21.03
20.04
22.01
20.02
22.01
22.07
84
1.51
Bookvalue per sh€
1.89
2.03
2.04
1.74
1.52
1.62
1.40
1.31
1.17
1.18
2.06
(5.04%)
(5.00%)
—
2.41
FCF per share€
3.48
3.38
3.81
4.26
4.93
5.25
5.18
5.88
6.75
7.01
1.32
7.28%
9.05%
—
1.77
Dividend per sh€
1.52
1.59
1.76
1.71
1.83
1.87
1.69
1.56
1.44
1.52
2.11
(3.69%)
0.79%
—
16.08
Div yield (avg)%
30.92
28.59
26.68
26.48
27.12
28.33
29.96
32.03
32.42
30.45
15.00
30.45
29.28
84
11.94
Payout ratio%
23.80
25.58
26.62
27.88
29.32
30.59
33.14
31.19
32.51
35.16
12.12
32.51
29.96
10
56.95
Shares (diluted)M
66.56
75.44
84.02
87.34
83.62
81.44
89.65
87.39
95.74
104.2
57.29
4.50%
4.98%
64
8.10
Buyback yield%
10.72
13.61
15.78
18.72
21.03
18.32
20.69
22.35
23.49
23.32
11.37
22.35
19.70
21
1.459
D/E ratiox
2.204
2.184
2.183
2.489
2.581
3.019
2.935
3.177
3.766
4.083
1.350
3.177
2.758
77
33.38
Enterprise value€M
15.75
15.47
16.25
14.51
14.24
14.02
12.71
13.24
14.13
15.15
81.94
1.24%
(0.44%)
63
33.92
LT debt€M
46.51
47.13
49.91
57.97
66.00
61.66
60.69
63.30
72.12
70.92
16.69
1.45%
5.83%
19
Revenue
€121.6M
7.72%
1.00×
Cost of revenue
€65.94M
7.88%
1.01×
Operating expenses
€23.76M
7.93%
1.02×
Goodwill & intangibles
20.99%
Property and equipment
19.10%
Cash and investments
15.10%
Spread over hurdle
49.28%