48.78
Revenue€M
97.34
102.4
109.3
117.8
126.1
134.5
141.4
151.6
162.5
168.1
51.54
5.93%
6.13%
63
14.28
Revenue growth%
28.82
27.92
28.78
30.29
30.99
30.72
29.79
32.09
29.68
26.82
8.76
29.79
29.74
52
25.11
Gross margin%
7.72
5.41
5.59
6.65
4.76
3.30
2.67
5.24
5.54
4.35
25.06
4.35
5.33
51
24.36
Operating margin%
18.01
20.73
21.31
20.12
22.32
22.59
23.61
24.58
24.13
23.81
2.67
23.81
22.45
38
24.96
Net margin%
27.29
26.95
28.09
26.56
27.11
28.91
28.25
26.66
25.23
22.79
2.80
26.66
27.03
84
19.82
P/E ratio (avg)x
14.47
15.42
15.82
14.40
13.55
13.87
13.83
15.47
15.50
16.05
22.79
15.47
14.94
7
33.00
EV/EBITx
35.89
38.60
44.75
44.96
44.53
51.48
53.02
63.10
70.44
75.31
19.44
63.10
48.22
90
26.04
FCF yield (avg)%
26.20
27.41
28.25
29.22
26.44
26.65
28.89
31.45
31.28
31.90
4.31
31.28
28.57
32
11.40
FCF margin%
11.03
12.81
10.15
10.24
10.89
8.03
5.69
6.36
8.95
10.05
25.65
8.03
10.10
13
1.711
FCF / Net incomex
0.197
0.199
0.213
0.207
0.203
0.200
0.178
0.188
0.164
0.153
0.657
0.178
0.198
58
7.07
ROIC%
10.36
12.04
14.18
11.61
9.14
10.65
12.60
15.50
17.60
19.86
7.37
15.50
12.32
27
18.10
Return on equity%
31.53
32.91
32.16
33.06
33.26
34.72
37.02
36.67
38.72
36.07
13.01
36.67
33.99
56
11.97
Return on assets%
14.76
12.73
15.44
17.99
17.03
14.28
15.08
14.76
17.48
14.86
28.97
14.86
14.97
94
0.56
EPS€
0.25
0.24
0.25
0.23
0.25
0.23
0.24
0.25
0.27
0.31
0.59
4.12%
2.81%
—
29.44
EPS growth%
26.62
24.65
24.09
23.32
24.94
24.95
22.79
24.91
23.57
24.26
29.38
24.26
24.45
53
0.16
Bookvalue per sh€
0.51
0.54
0.47
0.43
0.39
0.38
0.41
0.43
0.41
0.40
0.42
0.67%
(2.18%)
—
0.75
FCF per share€
0.53
0.47
0.50
0.51
0.55
0.59
0.56
0.51
0.50
0.55
0.71
(0.24%)
(0.23%)
—
0.38
Dividend per sh€
0.77
0.72
0.69
0.80
0.85
0.91
0.85
0.94
1.04
1.17
0.29
6.69%
4.60%
—
9.51
Div yield (avg)%
13.48
13.77
12.02
10.75
13.17
11.57
8.97
7.25
4.39
1.58
25.26
7.25
11.16
12
20.62
Payout ratio%
26.18
28.33
28.82
28.01
30.66
29.11
30.92
30.18
28.06
28.73
19.08
29.11
28.77
53
145.7
Shares (diluted)M
152.9
143.7
150.9
163.4
163.8
165.8
174.3
164.8
166.3
154.1
148.7
(1.21%)
0.24%
14
10.50
Buyback yield%
10.39
9.97
9.26
11.19
12.10
13.73
16.70
14.88
13.64
13.54
10.91
13.73
12.82
76
0.218
D/E ratiox
0.644
0.634
0.685
0.670
0.610
0.607
0.654
0.628
0.568
0.546
1.753
0.607
0.631
20
115.0
Enterprise value€M
179.5
204.7
240.8
275.3
302.5
366.2
373.2
444.8
483.0
558.5
105.0
13.05%
13.82%
83
29.79
LT debt€M
39.16
37.55
34.17
34.29
34.87
34.80
36.16
36.60
35.19
38.42
179.7
1.96%
0.15%
73
Revenue
€168.1M
6.13%
1.00×
Cost of revenue
€108.8M
6.48%
1.03×
Operating expenses
€37.59M
5.52%
0.94×
Property and equipment
16.33%