120.2
Revenue€M
147.4
148.4
155.4
161.9
168.9
175.1
180.4
188.0
197.4
202.0
128.9
3.64%
3.22%
67
8.20
Revenue growth%
7.12
6.15
5.00
7.40
6.83
8.33
9.83
11.24
14.16
11.61
28.71
11.24
7.86
59
6.88
Gross margin%
27.34
24.85
23.63
25.85
28.54
27.17
24.39
24.56
25.45
27.54
14.03
25.45
25.65
85
5.69
Operating margin%
8.89
8.49
5.86
7.93
10.11
11.56
13.32
11.61
10.53
13.46
11.31
11.61
10.32
83
5.81
Net margin%
11.74
11.43
11.71
13.30
14.05
11.68
9.11
7.93
10.28
7.73
15.75
9.11
11.56
86
31.41
P/E ratio (avg)x
18.02
16.27
16.68
18.65
17.19
15.25
15.13
15.73
17.13
18.74
23.19
15.73
16.91
26
14.44
EV/EBITx
22.36
23.66
25.64
27.56
29.26
30.92
32.48
35.07
37.69
42.54
18.82
35.07
30.09
46
19.37
FCF yield (avg)%
13.32
11.96
14.19
15.41
16.38
18.48
20.84
22.85
22.85
20.15
11.23
20.84
17.43
60
27.33
FCF margin%
1.46
2.83
1.65
1.75
3.03
5.06
5.33
2.97
0.40
1.43
28.66
2.97
2.29
58
1.061
FCF / Net incomex
1.303
1.376
1.266
1.354
1.489
1.408
1.262
1.171
1.212
1.153
1.024
1.212
1.284
88
20.76
ROIC%
13.38
13.21
14.44
13.60
13.22
12.95
13.00
15.29
14.44
15.39
10.48
14.44
13.49
55
2.31
Return on equity%
11.04
8.55
9.26
11.42
10.28
11.35
11.10
11.77
12.98
10.16
20.98
11.35
11.07
29
24.33
Return on assets%
14.75
16.03
16.76
16.66
19.54
20.67
20.56
18.19
19.90
20.66
6.85
20.56
18.87
68
0.74
EPS€
0.45
0.47
0.52
0.54
0.59
0.60
0.57
0.60
0.65
0.63
0.81
1.54%
2.45%
—
14.04
EPS growth%
20.06
22.97
22.35
20.12
18.72
16.98
16.46
15.44
14.56
13.68
19.07
15.44
17.85
16
0.87
Bookvalue per sh€
0.93
0.93
0.97
0.97
0.93
0.99
0.93
0.92
0.84
0.87
0.69
(1.29%)
0.44%
—
0.85
FCF per share€
0.84
1.00
1.01
1.13
1.34
1.36
1.36
1.40
1.42
1.47
1.76
1.77%
6.01%
—
1.38
Dividend per sh€
0.78
0.93
0.90
1.08
1.16
1.17
1.34
1.49
1.78
1.74
0.82
8.44%
9.27%
—
24.31
Div yield (avg)%
9.67
9.28
9.61
9.70
10.37
10.94
12.79
15.74
13.97
16.66
18.59
13.97
10.65
68
13.33
Payout ratio%
17.36
15.33
17.41
17.82
19.91
22.73
22.39
25.22
24.96
25.55
23.16
24.96
21.15
26
79.57
Shares (diluted)M
126.0
147.9
158.9
173.6
178.9
210.5
230.1
251.6
283.6
276.9
82.53
9.13%
8.68%
94
17.13
Buyback yield%
12.17
13.74
12.67
12.91
12.71
9.97
10.95
9.70
9.01
10.67
27.53
9.97
11.56
35
1.659
D/E ratiox
0.295
0.329
0.353
0.416
0.475
0.505
0.555
0.624
0.672
0.805
0.149
0.624
0.490
69
170.7
Enterprise value€M
76.36
89.70
92.85
95.86
113.0
134.3
160.9
166.8
181.7
190.3
153.2
10.98%
9.30%
75
29.46
LT debt€M
109.9
109.5
128.7
132.4
146.0
171.7
202.8
228.5
265.0
296.7
128.5
15.24%
11.99%
94
Revenue
€202.0M
3.22%
1.00×
Cost of revenue
€130.1M
3.63%
1.04×
Operating expenses
€26.10M
2.38%
0.92×
Goodwill & intangibles
16.89%
Return on capital
104.88%
Spread over hurdle
96.50%