90.86
Revenue€M
210.6
222.9
235.9
249.6
257.5
265.0
279.4
299.2
318.9
333.0
100.2
5.28%
5.30%
60
20.54
Revenue growth%
19.07
18.68
15.96
13.02
13.87
13.39
13.08
15.02
13.15
10.35
19.21
13.15
13.63
28
4.16
Gross margin%
29.80
30.96
28.73
27.96
27.95
27.81
29.22
31.78
32.92
35.72
6.18
31.78
29.51
18
20.60
Operating margin%
26.71
25.50
23.73
25.70
27.66
30.14
31.55
34.31
32.38
31.69
12.89
31.69
28.90
54
8.69
Net margin%
29.60
27.58
24.60
25.28
23.29
22.98
22.33
21.88
19.99
17.19
19.55
21.88
23.14
50
6.681
P/E ratio (avg)x
7.133
7.808
7.574
6.975
7.036
6.523
6.471
6.853
6.667
7.246
14.20
6.667
7.006
79
36.94
EV/EBITx
10.31
10.45
11.83
11.57
11.62
13.06
13.84
13.32
14.28
15.16
26.17
13.84
12.45
61
4.32
FCF yield (avg)%
10.32
12.58
12.76
15.08
17.92
16.45
16.23
18.86
20.67
20.70
15.47
18.86
16.34
81
5.10
FCF margin%
6.72
9.19
9.91
8.18
9.48
10.84
10.95
10.32
10.98
8.65
3.79
10.84
9.69
81
0.233
FCF / Net incomex
0.291
0.316
0.351
0.363
0.368
0.377
0.415
0.397
0.383
0.390
1.414
0.390
0.372
48
20.23
ROIC%
19.93
17.16
19.53
18.72
20.29
22.22
19.89
17.99
19.50
22.29
16.18
19.89
19.71
10
13.94
Return on equity%
11.16
10.76
8.26
5.43
3.07
4.18
2.09
0.40
0.40
0.40
2.49
0.40
3.62
17
24.75
Return on assets%
26.10
24.34
23.43
20.47
21.71
19.02
18.32
17.35
17.90
20.14
8.79
18.32
20.30
28
3.08
EPS€
3.26
3.25
3.80
4.12
4.78
4.82
5.50
5.92
7.10
7.36
3.29
9.01%
9.64%
—
29.00
EPS growth%
22.93
25.80
25.13
23.66
23.04
20.05
21.70
18.89
16.80
17.49
9.78
18.89
22.32
87
2.26
Bookvalue per sh€
1.76
1.89
1.90
1.82
1.97
1.78
1.93
1.88
2.02
1.78
3.23
(2.07%)
0.39%
—
1.08
FCF per share€
2.72
2.44
2.58
2.55
2.45
2.42
2.49
2.18
2.04
1.93
1.45
(4.62%)
(3.77%)
—
0.72
Dividend per sh€
2.79
2.73
3.02
3.25
3.20
3.05
3.20
3.61
3.75
3.98
1.27
4.50%
3.23%
—
20.87
Div yield (avg)%
4.67
6.90
6.88
5.23
6.42
5.92
8.72
8.46
9.97
8.33
19.41
8.46
6.89
45
25.44
Payout ratio%
16.57
18.82
16.95
19.41
21.91
24.70
27.43
28.12
29.02
29.99
11.04
28.12
23.31
41
51.85
Shares (diluted)M
105.5
120.7
141.7
139.0
160.2
185.0
217.0
244.9
241.9
251.1
52.03
9.40%
9.34%
93
28.07
Buyback yield%
26.09
26.67
28.41
28.57
26.66
25.25
23.56
21.28
21.38
22.02
14.59
22.02
25.67
10
0.241
D/E ratiox
1.702
1.829
2.007
2.046
1.902
2.021
2.255
2.206
2.343
2.510
0.483
2.255
2.034
35
164.2
Enterprise value€M
36.40
34.64
39.19
43.07
39.96
42.98
42.26
40.72
43.70
46.07
146.4
2.88%
1.79%
19
92.54
LT debt€M
149.6
166.2
179.7
210.5
206.2
201.5
191.8
205.6
211.8
241.3
70.19
3.19%
4.55%
10
Revenue
€333.0M
5.30%
1.00×
Cost of revenue
€188.9M
5.37%
1.01×
Operating expenses
€53.81M
5.35%
1.00×
Goodwill & intangibles
21.69%
Property and equipment
21.17%