254.0
Revenue€M
252.6
262.4
269.2
271.0
282.3
294.8
298.0
305.8
314.3
323.5
273.8
2.76%
2.66%
9
8.67
Revenue growth%
32.44
34.92
36.02
33.31
33.88
33.12
31.43
28.90
27.20
29.93
22.19
29.93
32.78
17
6.28
Gross margin%
20.78
21.54
22.28
21.76
22.93
22.83
24.36
22.15
24.04
24.41
28.89
24.04
22.56
64
10.48
Operating margin%
15.72
13.20
12.85
14.27
15.64
18.07
16.12
13.51
10.86
9.63
11.16
13.51
13.89
85
18.70
Net margin%
9.80
12.26
12.20
10.30
11.61
8.70
8.65
9.37
9.67
7.31
14.21
8.70
9.74
25
8.256
P/E ratio (avg)x
27.66
27.31
27.76
29.83
33.52
37.30
40.61
44.46
48.00
51.93
7.583
44.46
35.41
56
31.52
EV/EBITx
23.46
22.86
23.17
20.91
18.82
20.29
20.69
18.02
19.47
17.40
31.54
19.47
20.49
35
9.00
FCF yield (avg)%
4.83
5.48
3.50
3.92
1.39
0.40
0.40
2.99
3.92
4.18
3.37
2.99
3.71
50
2.47
FCF margin%
24.92
24.22
21.54
22.43
20.02
19.96
20.66
21.68
18.93
19.20
14.44
19.96
21.10
10
0.580
FCF / Net incomex
0.773
0.805
0.862
0.801
0.854
0.821
0.854
0.801
0.691
0.693
0.511
0.801
0.803
24
29.99
ROIC%
1.76
0.40
3.25
1.69
3.08
5.01
3.61
1.82
0.46
2.11
23.93
2.11
1.97
55
18.51
Return on equity%
12.34
15.11
12.52
14.37
14.46
14.14
15.10
14.13
13.28
10.81
22.15
14.13
14.13
81
27.32
Return on assets%
16.57
18.52
19.07
20.92
21.88
24.05
21.56
21.04
19.84
20.89
29.42
21.04
20.91
7
1.28
EPS€
2.08
2.49
2.55
2.56
2.72
2.88
2.97
3.28
3.40
3.45
1.38
4.83%
5.91%
—
16.71
EPS growth%
28.17
26.60
28.20
29.28
26.93
26.48
25.82
24.74
27.25
27.64
4.45
26.48
27.09
25
1.11
Bookvalue per sh€
0.81
0.76
0.80
0.75
0.70
0.62
0.62
0.58
0.57
0.54
1.18
(5.16%)
(4.29%)
—
1.28
FCF per share€
0.60
0.67
0.78
0.84
0.87
0.97
0.91
1.02
0.98
1.01
1.02
2.96%
5.05%
—
0.84
Dividend per sh€
1.49
1.47
1.54
1.49
1.43
1.29
1.22
1.20
1.09
0.99
0.90
(7.15%)
(4.58%)
—
9.56
Div yield (avg)%
0.61
0.94
0.40
0.40
0.40
0.40
0.40
0.64
0.40
2.97
6.03
0.40
0.40
52
27.80
Payout ratio%
1.67
0.40
0.40
2.63
0.63
1.19
0.40
2.82
3.11
2.45
2.22
2.45
1.43
49
73.65
Shares (diluted)M
75.72
84.66
94.03
105.1
98.99
100.1
106.2
108.7
115.4
124.2
73.18
4.65%
4.46%
63
27.63
Buyback yield%
9.33
7.55
6.95
6.63
6.32
6.03
7.60
8.75
9.36
9.10
12.85
8.75
7.57
89
1.116
D/E ratiox
1.020
1.074
1.175
1.190
1.166
1.200
1.122
1.228
1.189
1.368
1.662
1.200
1.182
58
193.1
Enterprise value€M
27.93
30.42
30.91
33.97
32.91
38.06
37.11
39.18
40.63
46.61
20.35
7.21%
6.21%
83
41.06
LT debt€M
19.45
16.89
16.02
14.89
15.00
13.80
13.57
14.19
13.94
11.86
159.9
(4.60%)
(5.42%)
43
Revenue
€323.5M
2.66%
1.00×
Cost of revenue
€209.0M
2.66%
1.00×
Operating expenses
€50.47M
2.31%
0.97×
Property and equipment
21.93%
Cash and investments
14.25%