183.6
Revenue€M
203.9
223.0
243.7
266.5
279.9
303.5
332.0
358.4
389.8
408.0
201.1
7.83%
7.66%
30
25.40
Revenue growth%
8.95
6.05
4.51
6.43
8.06
5.82
5.87
5.58
8.49
8.28
24.65
5.87
6.24
81
16.34
Gross margin%
18.26
17.04
15.23
14.62
15.47
12.51
10.37
7.48
7.65
7.58
29.86
7.65
13.57
93
4.43
Operating margin%
26.74
26.19
25.91
23.73
25.92
27.28
24.39
26.86
26.82
25.03
11.57
26.82
26.05
15
18.08
Net margin%
10.89
13.68
13.62
13.97
11.44
12.34
11.98
9.00
6.10
5.87
7.31
9.00
11.71
21
30.63
P/E ratio (avg)x
45.42
44.16
44.82
42.58
43.80
49.83
52.82
51.50
50.20
59.32
8.925
51.50
47.63
35
20.73
EV/EBITx
41.34
39.86
38.65
39.65
45.94
50.15
49.55
53.16
56.21
53.88
9.724
53.16
47.74
78
18.18
FCF yield (avg)%
5.26
6.60
5.67
3.93
5.56
5.81
6.66
5.03
7.80
7.74
25.37
6.66
5.74
60
25.61
FCF margin%
19.49
22.04
24.12
25.76
25.85
23.26
20.32
17.90
19.51
17.02
3.73
19.51
21.18
24
1.487
FCF / Net incomex
1.160
1.134
1.182
1.392
1.367
1.604
1.606
1.864
1.962
2.221
0.341
1.864
1.498
12
2.21
ROIC%
7.35
7.87
5.63
8.48
11.06
11.78
11.89
11.67
10.28
7.33
3.61
11.67
9.38
41
17.07
Return on equity%
7.65
6.96
8.24
5.74
3.06
2.47
4.83
5.97
5.46
3.56
10.30
4.83
5.60
7
30.00
Return on assets%
3.65
5.97
3.77
1.67
2.54
1.48
3.86
6.56
4.48
4.91
29.07
4.48
3.82
95
19.50
EPS€
6.79
7.48
6.97
6.83
6.71
7.42
7.69
7.58
8.18
8.76
21.43
5.46%
2.27%
—
27.66
EPS growth%
10.97
12.02
14.08
12.93
10.98
8.15
5.46
7.72
9.41
6.98
28.87
7.72
10.19
65
11.32
Bookvalue per sh€
6.29
6.23
6.19
5.74
5.06
5.32
4.83
5.06
5.06
4.72
5.02
(1.36%)
(2.60%)
—
15.27
FCF per share€
14.06
12.69
11.74
12.57
12.54
12.22
12.63
12.98
12.13
13.67
4.15
1.74%
0.41%
—
4.14
Dividend per sh€
16.36
15.05
13.88
12.87
12.50
13.54
12.65
14.14
15.40
13.86
13.78
2.09%
(2.67%)
—
22.62
Div yield (avg)%
23.51
22.14
22.80
22.81
21.64
24.40
23.36
24.03
23.24
23.78
17.59
23.78
23.30
58
23.59
Payout ratio%
19.60
18.42
18.28
21.17
24.13
24.47
23.42
25.68
26.30
28.21
16.96
25.68
23.77
86
5.034
Shares (diluted)M
5.110
5.035
4.560
5.037
4.930
5.605
6.188
6.874
7.176
8.078
5.053
10.38%
4.04%
32
12.55
Buyback yield%
13.20
13.30
13.74
12.00
12.77
13.97
16.50
18.33
19.38
21.43
26.60
18.33
13.86
32
0.453
D/E ratiox
0.723
0.637
0.578
0.546
0.466
0.461
0.489
0.502
0.449
0.416
0.804
0.461
0.495
80
174.4
Enterprise value€M
566.0
561.1
552.9
653.4
756.3
780.8
756.3
776.9
885.5
910.4
95.47
3.78%
5.43%
17
59.69
LT debt€M
44.16
47.22
50.65
48.34
46.89
49.10
47.81
47.01
42.68
45.57
284.4
(0.57%)
0.36%
15
Revenue
€408.0M
7.66%
1.00×
Cost of revenue
€285.6M
7.66%
1.00×
Operating expenses
€84.56M
8.32%
1.06×
Property and equipment
17.65%
Cash and investments
17.58%
Spread over hurdle
(3.05%)