61.05
Revenue€M
134.5
133.5
132.1
133.3
131.6
135.2
134.4
134.8
138.5
137.7
64.13
0.91%
0.38%
42
26.59
Revenue growth%
4.56
6.49
6.61
8.28
10.99
12.07
12.16
10.01
12.36
11.87
22.18
12.07
10.50
28
16.75
Gross margin%
5.43
4.36
2.14
3.16
2.87
4.59
6.12
5.44
4.18
5.72
9.77
5.44
4.47
75
16.26
Operating margin%
15.75
16.82
17.91
16.62
15.91
13.03
14.38
17.31
14.58
13.14
2.35
14.38
15.83
6
21.78
Net margin%
27.13
28.74
27.96
27.41
28.97
29.67
32.00
34.71
32.35
29.38
29.17
32.00
29.18
38
16.38
P/E ratio (avg)x
41.84
37.45
39.23
41.78
39.95
36.22
33.32
31.46
32.31
32.30
29.32
32.31
36.83
60
29.64
EV/EBITx
35.25
37.84
38.96
45.95
52.15
54.52
62.98
75.52
90.19
94.75
31.82
75.52
53.34
51
20.62
FCF yield (avg)%
18.17
16.39
16.04
14.32
15.40
16.38
13.72
15.88
16.78
18.51
8.31
16.38
16.21
25
24.31
FCF margin%
26.68
26.67
27.41
29.05
29.85
29.28
29.50
31.33
28.53
29.28
10.15
29.28
29.16
69
0.589
FCF / Net incomex
0.399
0.414
0.454
0.497
0.591
0.611
0.626
0.641
0.704
0.837
1.130
0.641
0.601
64
9.26
ROIC%
16.60
15.93
16.19
18.21
18.82
21.69
22.53
20.93
20.93
21.78
11.04
21.69
19.87
72
18.52
Return on equity%
19.30
19.33
21.05
23.24
25.41
28.29
29.23
27.06
25.24
22.92
26.71
27.06
24.24
59
29.39
Return on assets%
15.38
16.66
13.97
14.46
15.40
13.73
15.86
18.82
20.95
20.08
5.61
18.82
15.63
63
0.17
EPS€
0.72
0.70
0.77
0.81
0.96
1.16
1.14
1.15
1.37
1.64
0.18
11.31%
9.05%
—
3.49
EPS growth%
20.71
19.90
21.58
21.41
18.49
19.82
17.04
14.89
13.95
13.70
27.63
14.89
19.16
94
0.41
Bookvalue per sh€
0.65
0.61
0.69
0.73
0.77
0.75
0.85
0.81
0.85
0.93
0.20
3.82%
4.60%
—
0.20
FCF per share€
0.24
0.23
0.21
0.20
0.18
0.18
0.20
0.19
0.19
0.19
0.47
0.79%
(2.76%)
—
0.52
Dividend per sh€
0.27
0.31
0.35
0.40
0.40
0.40
0.44
0.50
0.55
0.57
0.16
7.62%
9.59%
—
13.76
Div yield (avg)%
17.50
17.90
20.01
18.93
19.04
21.62
22.55
21.94
20.33
23.22
5.40
21.94
20.17
49
13.15
Payout ratio%
14.58
16.67
15.02
13.55
13.91
12.81
11.64
13.72
12.54
10.74
27.36
12.54
13.64
22
136.3
Shares (diluted)M
190.0
218.2
206.1
195.1
225.6
234.2
218.9
252.4
286.1
302.0
134.8
6.01%
5.46%
17
12.61
Buyback yield%
14.24
16.21
15.46
15.21
16.13
13.50
10.74
11.48
11.89
11.63
16.25
11.63
13.87
58
1.410
D/E ratiox
2.009
1.888
2.093
2.300
2.314
2.493
2.483
2.527
2.608
2.465
1.463
2.493
2.390
15
110.9
Enterprise value€M
153.0
169.6
191.3
228.5
277.9
302.1
303.2
343.0
376.1
378.6
117.4
6.38%
9.93%
16
88.29
LT debt€M
153.5
176.1
202.2
239.1
239.9
280.1
276.7
308.0
335.9
340.1
103.1
7.23%
9.74%
63
Revenue
€137.7M
0.38%
1.00×
Cost of revenue
€85.61M
—
0.96×
Operating expenses
€29.25M
1.09%
1.07×
Goodwill & intangibles
19.31%
Property and equipment
16.56%