86.22
Revenue€M
157.6
167.9
177.7
184.8
195.1
202.6
217.9
234.8
243.7
257.6
95.65
5.72%
5.55%
24
19.91
Revenue growth%
26.37
27.65
27.93
29.70
28.50
25.70
26.97
25.03
27.72
29.27
16.78
26.97
27.69
72
5.55
Gross margin%
28.63
30.46
28.86
27.83
28.35
25.96
28.43
29.41
27.20
26.11
12.25
27.20
28.39
23
19.94
Operating margin%
4.59
2.35
3.32
4.32
6.16
8.09
8.58
5.92
6.10
7.33
17.61
7.33
6.01
54
2.19
Net margin%
10.29
11.85
14.78
15.54
16.23
18.78
18.60
19.88
18.00
20.06
29.45
18.78
17.12
11
6.840
P/E ratio (avg)x
15.97
17.53
17.83
19.40
22.20
22.66
25.24
27.60
26.76
31.24
21.93
26.76
22.43
18
31.25
EV/EBITx
10.87
9.906
9.236
8.004
8.489
9.344
9.355
8.567
7.962
8.648
21.24
8.648
8.942
42
24.53
FCF yield (avg)%
21.47
21.27
18.69
21.22
21.43
23.96
23.21
20.53
21.54
21.66
3.72
21.66
21.45
41
28.18
FCF margin%
14.91
16.57
16.97
16.20
17.89
16.98
19.10
16.34
16.54
19.18
5.86
16.98
16.77
50
0.585
FCF / Net incomex
1.188
1.180
1.274
1.145
1.229
1.193
1.337
1.495
1.338
1.206
0.439
1.337
1.218
62
27.72
ROIC%
4.53
4.67
7.35
5.81
7.64
9.87
10.83
10.92
10.29
11.94
27.68
10.83
8.76
56
27.20
Return on equity%
26.34
25.04
27.05
28.30
30.34
32.80
30.75
30.90
29.47
32.12
18.70
30.90
29.91
16
5.38
Return on assets%
13.93
12.72
11.83
10.35
11.55
10.73
10.77
10.58
10.18
11.71
29.24
10.73
11.16
71
5.08
EPS€
10.99
10.82
12.48
14.27
16.75
17.66
18.43
19.88
24.12
27.08
5.29
10.08%
10.41%
—
11.63
EPS growth%
26.85
24.75
25.48
26.81
27.96
30.19
31.43
29.71
31.82
34.11
16.22
31.43
28.84
42
2.35
Bookvalue per sh€
6.98
6.92
6.59
6.88
6.81
7.88
8.44
9.38
10.45
10.60
4.40
9.26%
5.17%
—
7.31
FCF per share€
8.85
8.40
9.70
9.20
8.67
9.91
11.17
11.19
11.04
10.45
2.84
3.81%
2.63%
—
7.05
Dividend per sh€
4.23
4.43
4.52
4.45
4.26
4.06
4.59
4.43
4.71
4.58
4.49
1.43%
0.42%
—
15.00
Div yield (avg)%
15.07
13.07
14.60
12.08
13.13
10.66
13.21
10.74
8.68
9.99
23.32
10.66
12.58
52
26.88
Payout ratio%
14.15
17.03
18.54
17.03
18.28
19.81
20.62
20.73
17.96
15.53
22.90
19.81
18.12
68
18.26
Shares (diluted)M
28.05
31.81
31.93
37.02
38.08
38.92
43.47
43.72
43.45
49.91
18.70
5.56%
5.71%
19
24.47
Buyback yield%
15.24
16.38
18.89
20.63
21.15
22.19
24.06
21.09
21.28
18.52
8.54
21.28
20.86
42
1.441
D/E ratiox
0.432
0.415
0.415
0.434
0.407
0.396
0.458
0.520
0.570
0.552
1.137
0.520
0.433
42
230.9
Enterprise value€M
340.5
382.1
379.6
384.8
434.0
526.9
626.5
644.8
770.7
921.4
49.24
16.25%
11.68%
49
260.3
LT debt€M
139.3
129.1
139.0
150.2
161.7
152.3
161.5
161.2
166.1
162.0
226.3
0.04%
0.97%
8
Revenue
€257.6M
5.55%
1.00×
Cost of revenue
€173.1M
5.43%
0.99×
Operating expenses
€28.69M
6.61%
1.11×
Property and equipment
15.38%
Spread over hurdle
(4.13%)