108.5
Revenue€M
113.4
121.3
125.0
129.4
139.2
147.0
152.2
160.3
168.2
177.0
112.6
4.93%
5.06%
63
20.64
Revenue growth%
5.37
6.83
5.40
2.70
1.17
4.13
3.54
2.78
1.94
2.92
5.04
2.92
3.23
33
21.66
Gross margin%
30.66
30.74
31.99
34.41
35.75
35.39
37.49
38.53
39.18
36.33
2.38
37.49
35.57
79
15.15
Operating margin%
5.47
6.63
6.83
6.97
7.13
7.49
5.05
2.89
1.35
1.58
27.90
2.89
6.05
29
4.03
Net margin%
19.56
18.46
17.37
17.24
17.09
19.58
20.14
17.18
15.69
17.42
14.72
17.42
17.39
53
16.30
P/E ratio (avg)x
40.23
44.13
44.75
50.13
49.80
48.74
51.11
53.02
52.56
59.06
29.49
52.56
49.97
52
21.38
EV/EBITx
21.82
23.74
23.16
26.65
27.74
29.29
28.24
28.10
31.00
30.74
31.53
29.29
27.92
23
10.04
FCF yield (avg)%
32.89
30.28
32.56
30.91
30.83
29.57
31.64
34.42
32.01
32.16
11.45
32.01
31.82
82
22.98
FCF margin%
25.09
26.96
26.11
24.24
24.18
23.65
22.36
23.05
23.86
23.14
26.96
23.14
24.02
89
1.460
FCF / Net incomex
0.666
0.644
0.624
0.581
0.606
0.670
0.750
0.795
0.842
0.765
1.422
0.765
0.668
35
28.29
ROIC%
19.50
17.83
20.22
17.94
19.73
17.86
15.93
15.27
16.65
17.88
15.07
16.65
17.87
62
12.56
Return on equity%
8.12
5.49
7.28
7.76
9.50
11.88
12.70
11.72
9.25
11.73
20.91
11.73
9.38
50
2.12
Return on assets%
33.68
32.63
30.33
30.20
32.77
32.16
32.79
34.22
33.16
32.42
3.17
32.79
32.70
20
1.71
EPS€
0.72
0.67
0.72
0.67
0.67
0.64
0.70
0.67
0.68
0.73
1.82
1.66%
0.01%
—
11.92
EPS growth%
29.44
31.02
31.76
33.75
32.35
29.98
32.67
31.53
31.96
29.38
22.53
31.53
31.64
83
2.19
Bookvalue per sh€
2.61
2.56
2.65
2.90
2.94
2.99
3.09
3.32
3.27
3.47
1.15
3.35%
3.36%
—
1.89
FCF per share€
0.41
0.43
0.40
0.46
0.46
0.49
0.48
0.50
0.47
0.52
0.46
2.14%
3.85%
—
1.25
Dividend per sh€
0.56
0.56
0.63
0.63
0.68
0.74
0.81
0.86
0.89
0.83
1.47
4.25%
3.61%
—
9.20
Div yield (avg)%
26.65
24.18
22.39
19.78
18.21
15.34
13.94
13.31
16.20
18.74
18.24
15.34
18.48
92
6.16
Payout ratio%
20.45
23.31
21.27
22.86
25.68
23.11
23.68
26.25
29.01
28.42
27.71
26.25
23.50
61
28.79
Shares (diluted)M
34.79
38.25
40.92
43.34
41.49
49.15
48.23
56.72
66.35
72.34
27.84
11.76%
8.27%
68
17.49
Buyback yield%
18.16
18.95
21.57
24.21
27.20
27.85
30.44
30.89
29.87
27.16
11.33
29.87
27.18
83
1.231
D/E ratiox
1.684
1.828
1.745
1.772
1.734
1.505
1.611
1.545
1.433
1.384
1.098
1.505
1.647
69
7.006
Enterprise value€M
19.77
18.83
17.53
15.17
15.43
16.11
16.29
15.83
16.29
14.12
77.50
(1.76%)
(3.86%)
26
32.25
LT debt€M
5.792
6.213
5.421
5.236
5.489
5.338
5.136
5.481
4.697
4.804
141.2
(2.63%)
(1.09%)
58
Revenue
€177.0M
5.06%
1.00×
Cost of revenue
€106.3M
4.84%
0.98×
Operating expenses
€22.92M
5.59%
1.05×
Property and equipment
15.66%
Goodwill & intangibles
14.33%
Spread over hurdle
20.36%