123.5
Revenue€M
102.0
109.6
117.7
123.9
132.6
144.9
154.2
162.5
177.1
187.3
127.4
7.14%
7.00%
33
17.93
Revenue growth%
28.66
28.13
26.69
26.81
24.43
22.65
24.41
26.49
25.11
24.55
9.24
24.55
25.80
14
3.22
Gross margin%
19.90
20.39
20.62
20.08
22.33
24.80
23.93
24.12
26.78
26.64
3.24
24.80
23.13
37
12.07
Operating margin%
9.58
9.00
10.30
9.20
8.02
9.14
6.15
6.23
4.58
5.13
6.15
6.15
8.51
10
8.24
Net margin%
8.51
11.05
8.66
7.40
9.92
12.74
11.45
12.37
10.83
7.88
26.55
11.45
10.38
53
37.22
P/E ratio (avg)x
6.852
7.219
7.001
7.481
7.204
6.829
6.784
7.705
8.660
7.963
14.30
7.705
7.212
35
32.15
EV/EBITx
22.68
24.97
22.55
25.28
26.67
27.93
31.11
28.59
27.03
29.14
21.14
28.59
26.85
9
14.06
FCF yield (avg)%
21.57
20.22
17.79
16.51
14.01
13.81
16.79
16.38
14.74
13.44
29.78
14.74
16.45
42
20.67
FCF margin%
11.87
14.02
14.52
14.93
14.67
15.58
13.35
13.19
10.82
10.50
15.52
13.19
13.69
35
1.013
FCF / Net incomex
1.042
1.024
0.957
1.010
0.959
0.892
0.900
0.996
0.888
0.900
1.330
0.900
0.958
23
23.58
ROIC%
21.68
20.84
23.31
20.92
21.52
22.68
23.16
24.52
22.71
23.51
3.30
23.16
22.69
24
20.66
Return on equity%
28.00
26.20
23.27
22.25
21.66
24.51
26.43
24.94
27.46
30.43
18.77
26.43
25.57
13
15.01
Return on assets%
25.60
24.09
23.88
21.27
20.78
21.65
22.87
24.87
26.03
23.14
2.42
23.14
23.51
21
2.06
EPS€
2.67
2.69
2.64
2.77
2.80
2.79
2.76
3.16
3.72
4.10
2.22
7.92%
6.00%
—
23.30
EPS growth%
24.35
23.20
20.52
18.34
20.47
18.61
18.26
18.27
20.51
18.93
7.65
18.61
19.70
18
1.81
Bookvalue per sh€
0.85
0.98
1.14
1.25
1.41
1.46
1.46
1.68
1.64
1.81
3.34
5.18%
7.52%
—
2.70
FCF per share€
2.64
2.67
2.68
2.87
2.61
2.64
2.67
2.41
2.57
2.29
0.89
(2.54%)
(2.40%)
—
3.79
Dividend per sh€
2.34
2.09
1.97
1.93
1.81
1.59
1.44
1.48
1.47
1.60
2.05
(2.45%)
(3.36%)
—
20.30
Div yield (avg)%
7.42
5.10
7.92
9.57
8.42
9.26
8.50
6.02
4.26
3.00
3.19
6.02
7.67
14
7.44
Payout ratio%
10.85
12.49
13.58
12.35
15.17
12.82
15.59
14.91
12.16
10.32
21.94
12.82
12.66
10
25.43
Shares (diluted)M
31.46
30.82
31.85
29.55
33.42
33.68
36.81
35.35
34.63
32.50
25.00
(0.56%)
1.10%
70
15.92
Buyback yield%
23.99
21.95
24.72
24.56
24.69
24.43
21.51
21.81
19.82
17.51
19.96
21.51
22.97
12
1.006
D/E ratiox
1.027
1.080
0.963
0.896
0.826
0.810
0.884
0.934
0.889
0.824
0.553
0.884
0.892
36
117.2
Enterprise value€M
141.4
139.9
148.8
143.2
152.3
169.5
157.8
163.3
162.0
171.5
11.14
2.40%
3.18%
47
129.7
LT debt€M
118.3
142.4
141.6
149.5
174.3
178.8
175.0
188.3
201.4
226.2
36.28
5.35%
8.07%
54
Revenue
€187.3M
7.00%
1.00×
Cost of revenue
€118.1M
7.04%
1.00×
Operating expenses
€24.51M
7.19%
1.02×
Property and equipment
15.23%
Spread over hurdle
30.85%