64.68
Revenue€M
210.0
216.3
219.1
225.0
227.0
230.7
235.9
244.7
247.8
70.71
79.74
1.95%
1.71%
41
24.23
Revenue growth%
16.25
14.79
15.92
15.73
12.81
10.12
9.44
11.51
9.27
9.85
23.99
10.12
13.80
85
17.35
Gross margin%
22.64
20.55
19.61
20.41
21.52
24.04
24.04
21.18
22.75
10.74
12.58
22.75
22.08
11
16.23
Operating margin%
4.73
6.30
6.53
7.20
9.10
10.81
12.36
10.53
9.54
13.85
14.47
10.53
8.15
78
15.42
Net margin%
4.52
4.81
5.10
4.90
4.67
4.24
4.52
2.71
0.93
27.12
7.86
4.24
4.60
57
16.18
P/E ratio (avg)x
27.87
28.34
27.74
28.15
29.02
28.51
29.87
28.93
30.03
23.12
9.391
29.02
28.43
90
35.84
EV/EBITx
24.13
24.71
24.63
27.78
30.00
31.06
29.11
28.87
31.34
9.134
31.15
30.00
28.32
82
7.53
FCF yield (avg)%
5.76
4.84
7.20
5.50
7.99
7.39
7.20
4.25
5.49
23.95
10.86
7.20
6.48
46
25.91
FCF margin%
11.27
11.59
13.26
14.85
13.72
16.32
14.44
12.02
13.38
5.34
25.45
13.72
13.32
58
0.944
FCF / Net incomex
1.258
1.246
1.162
1.189
1.247
1.192
1.189
1.242
1.298
0.420
0.387
1.242
1.244
78
6.81
ROIC%
25.73
26.75
26.97
28.87
26.49
27.28
24.63
22.90
21.96
4.76
21.67
24.63
26.18
91
13.42
Return on equity%
23.69
24.42
22.62
23.97
22.91
24.33
25.69
23.21
25.68
21.24
2.36
24.33
24.15
36
12.61
Return on assets%
0.42
2.56
4.20
3.60
6.28
5.25
7.23
5.96
7.69
4.27
5.71
6.28
4.72
87
92.50
EPS€
69.98
75.17
84.83
93.00
97.67
99.96
107.68
110.20
105.73
99.63
101.78
2.60%
2.97%
—
20.46
EPS growth%
0.79
0.40
3.33
1.14
1.76
4.36
1.77
3.98
3.66
10.52
13.73
3.66
1.85
20
79.07
Bookvalue per sh€
215.60
205.17
217.03
207.24
228.59
246.44
236.78
275.47
273.54
62.33
56.00
5.71%
3.99%
—
156.92
FCF per share€
157.80
165.66
188.63
180.08
200.17
191.02
209.06
228.20
242.84
24.07
172.39
6.16%
6.96%
—
34.46
Dividend per sh€
91.17
84.51
77.95
83.81
84.57
89.78
90.32
91.16
91.99
63.44
177.01
1.88%
1.16%
—
22.81
Div yield (avg)%
7.56
8.67
9.32
6.94
8.85
6.35
8.82
6.66
7.96
7.16
2.15
7.96
7.77
52
26.57
Payout ratio%
17.44
19.83
17.12
17.77
16.81
19.34
17.78
15.61
13.82
18.42
14.68
16.81
17.28
50
0.751
Shares (diluted)M
1.090
1.056
1.010
1.132
1.147
1.149
1.136
1.199
1.185
0.747
0.728
0.93%
2.43%
10
17.36
Buyback yield%
17.33
19.95
19.87
21.07
19.43
17.89
15.58
13.94
16.47
25.38
24.39
16.47
17.61
42
1.172
D/E ratiox
0.896
0.879
0.985
0.942
1.025
0.931
0.848
0.829
0.855
0.791
0.447
0.855
0.887
9
193.1
Enterprise value€M
35.05
39.36
46.53
47.96
47.18
48.08
53.01
55.19
60.37
300.8
278.6
4.71%
7.81%
17
15.79
LT debt€M
150.3
150.3
146.1
140.5
151.7
155.7
182.0
178.8
171.1
88.46
224.6
4.03%
0.60%
22
Revenue
€247.8M
1.71%
1.00×
Cost of revenue
€135.8M
1.99%
1.03×
Operating expenses
€53.38M
1.18%
0.95×
Property and equipment
16.39%
Spread over hurdle
20.51%