151.5
Revenue€M
311.2
340.8
363.5
388.9
415.1
447.4
496.9
540.2
579.1
628.6
164.2
8.65%
8.32%
34
12.87
Revenue growth%
20.80
21.02
22.02
21.90
19.24
18.48
19.77
19.83
18.74
20.75
6.14
19.77
20.29
49
14.41
Gross margin%
23.75
23.40
22.38
20.39
18.46
20.52
20.86
18.60
19.61
19.37
15.13
19.61
20.46
85
2.68
Operating margin%
0.40
0.40
0.40
2.29
2.29
2.46
1.03
0.62
0.40
0.40
27.19
0.62
0.51
83
29.26
Net margin%
5.66
3.71
3.35
6.24
4.36
1.91
0.40
2.87
3.47
3.43
2.18
2.87
3.45
28
35.80
P/E ratio (avg)x
25.17
21.98
21.41
18.70
17.18
18.57
18.87
17.71
17.43
18.51
33.97
18.51
18.63
53
20.06
EV/EBITx
31.19
31.13
36.58
38.55
36.87
37.84
40.81
45.73
47.04
50.48
29.08
45.73
38.20
47
14.67
FCF yield (avg)%
3.83
3.24
3.58
1.45
0.40
2.01
4.66
6.01
5.75
4.98
20.33
4.98
3.71
43
9.39
FCF margin%
4.46
7.33
8.40
11.21
12.73
12.58
11.84
10.02
10.09
7.84
21.45
10.09
10.06
31
1.451
FCF / Net incomex
1.180
1.061
1.120
1.003
1.068
1.168
1.277
1.219
1.262
1.337
0.237
1.262
1.174
53
26.62
ROIC%
20.93
20.27
20.69
20.91
21.97
22.31
24.52
22.47
20.67
19.73
29.18
22.31
20.92
45
4.38
Return on equity%
20.25
17.33
19.29
20.64
23.52
23.83
24.83
24.37
22.19
20.15
23.66
23.83
21.41
42
7.90
Return on assets%
13.10
10.36
9.16
10.70
11.73
10.11
7.56
9.23
8.83
8.29
21.23
8.83
9.67
75
4.58
EPS€
11.73
12.12
12.19
13.84
12.96
14.19
15.81
14.48
15.01
15.26
4.93
3.32%
3.27%
—
2.53
EPS growth%
15.25
16.39
16.01
18.43
20.14
18.69
18.26
17.10
16.63
17.05
16.64
17.10
17.08
8
2.51
Bookvalue per sh€
9.62
10.33
10.98
13.07
13.86
15.72
17.15
17.82
19.99
23.37
10.45
11.02%
10.62%
—
5.50
FCF per share€
2.40
2.33
2.50
2.56
2.67
2.59
2.78
2.70
2.33
2.49
6.19
(1.39%)
(0.01%)
—
8.55
Dividend per sh€
4.13
3.88
4.02
3.98
3.91
4.19
3.97
3.55
3.83
3.39
4.23
(2.85%)
(1.44%)
—
28.68
Div yield (avg)%
10.14
13.12
13.92
12.80
14.52
16.36
14.52
12.17
12.42
12.82
3.27
12.82
12.97
67
4.11
Payout ratio%
23.48
25.52
24.65
25.45
24.51
27.15
25.89
24.06
26.79
25.49
16.04
25.89
25.47
23
65.90
Shares (diluted)M
52.51
51.76
57.63
64.52
71.15
75.54
72.34
79.81
75.22
76.79
64.72
1.54%
3.02%
88
21.01
Buyback yield%
20.08
18.87
20.96
22.72
25.04
24.35
24.23
26.67
24.47
22.70
4.28
24.35
23.47
19
1.544
D/E ratiox
1.258
1.436
1.451
1.456
1.595
1.533
1.548
1.777
1.822
1.927
0.262
1.777
1.540
38
675.5
Enterprise value€M
486.7
476.1
429.2
402.6
374.8
410.0
399.3
398.6
356.5
332.8
198.8
(2.35%)
(2.83%)
23
487.7
LT debt€M
83.00
84.61
95.55
95.66
95.53
108.7
109.1
119.3
129.9
133.8
654.3
6.97%
6.04%
71
Revenue
€628.6M
8.32%
1.00×
Cost of revenue
€348.7M
8.15%
0.98×
Operating expenses
€86.30M
8.49%
1.02×
Property and equipment
18.32%
Spread over hurdle
78.41%