50.69
Revenue€M
38.25
41.03
43.35
46.24
48.96
51.65
55.37
57.28
61.15
63.88
52.19
5.46%
6.02%
55
9.14
Revenue growth%
15.35
13.08
10.22
11.55
13.83
15.22
16.30
13.63
15.80
14.98
22.25
15.22
14.41
38
23.29
Gross margin%
14.75
13.44
11.14
11.58
13.05
11.63
11.49
10.27
11.73
12.09
26.28
11.63
11.68
81
24.44
Operating margin%
22.17
21.26
23.60
25.93
26.51
27.33
29.39
26.69
25.68
25.19
19.57
26.69
25.81
15
11.25
Net margin%
25.85
26.95
25.58
24.82
24.12
21.18
18.90
18.82
16.50
18.54
24.41
18.82
22.65
87
12.22
P/E ratio (avg)x
38.68
39.51
43.24
39.61
41.33
43.87
45.86
47.67
41.80
45.65
25.75
45.65
42.52
6
18.92
EV/EBITx
6.875
6.405
6.250
6.061
6.237
6.912
6.773
6.795
6.650
6.157
33.47
6.773
6.528
17
20.77
FCF yield (avg)%
14.02
15.88
16.61
18.96
18.73
21.16
23.54
25.26
25.95
26.34
5.28
25.26
20.06
63
28.04
FCF margin%
9.38
7.65
5.63
2.75
1.84
0.40
0.40
0.40
0.40
2.53
23.87
0.40
2.19
6
0.469
FCF / Net incomex
1.200
1.052
1.028
0.973
1.060
0.919
0.946
0.976
1.013
1.060
1.618
0.976
1.020
46
6.25
ROIC%
30.26
28.98
27.41
25.19
27.20
27.01
27.91
25.46
28.33
28.64
20.22
27.91
27.66
37
10.48
Return on equity%
13.19
15.51
15.69
12.73
10.05
8.38
8.16
10.22
9.75
7.62
10.11
8.38
10.13
43
23.56
Return on assets%
23.56
21.18
21.48
20.89
23.01
22.71
21.13
22.89
21.07
20.63
7.37
21.13
21.33
95
1.42
EPS€
0.21
0.18
0.18
0.16
0.17
0.15
0.17
0.16
0.16
0.15
1.53
(2.29%)
(4.35%)
—
24.09
EPS growth%
19.69
22.32
24.11
26.88
25.84
25.67
24.87
26.24
28.68
29.05
24.49
26.24
25.76
22
1.31
Bookvalue per sh€
0.58
0.51
0.50
0.49
0.45
0.45
0.48
0.52
0.55
0.52
0.23
2.79%
(2.40%)
—
1.47
FCF per share€
2.51
2.54
2.79
3.21
3.88
4.43
5.25
6.04
6.69
7.53
1.53
14.15%
13.08%
—
0.93
Dividend per sh€
1.67
1.53
1.43
1.61
1.54
1.72
1.84
1.75
1.79
1.91
0.94
4.44%
1.51%
—
5.10
Div yield (avg)%
14.83
17.41
19.96
22.07
24.63
26.49
23.75
21.00
22.36
24.67
29.95
23.75
22.21
56
27.87
Payout ratio%
32.82
31.17
33.50
30.69
32.65
30.70
31.21
29.01
28.65
27.42
8.46
29.01
30.94
47
57.99
Shares (diluted)M
72.18
82.75
93.64
111.5
120.9
139.7
161.1
188.4
206.4
216.6
59.48
12.36%
11.93%
28
19.99
Buyback yield%
0.73
3.62
3.43
5.42
3.96
4.41
3.56
5.35
2.78
4.80
17.33
4.41
3.79
24
0.429
D/E ratiox
0.917
0.900
0.977
0.974
1.024
1.077
1.136
1.202
1.168
1.143
1.074
1.143
1.051
82
66.01
Enterprise value€M
8.673
9.103
8.928
9.276
8.422
7.990
7.178
7.234
6.811
5.972
45.78
(6.64%)
(3.77%)
49
59.39
LT debt€M
74.06
81.92
82.78
89.33
93.07
92.31
100.8
103.9
119.1
135.8
46.49
7.85%
7.00%
8
Revenue
€63.88M
6.02%
1.00×
Cost of revenue
€33.00M
6.05%
1.00×
Operating expenses
€9.973M
6.98%
1.09×
Property and equipment
15.51%
Spread over hurdle
19.39%