44.84
Revenue€M
122.3
130.4
134.6
140.6
149.9
154.2
162.2
173.4
180.0
189.3
46.58
4.79%
4.78%
39
28.91
Revenue growth%
7.35
4.67
4.35
2.25
1.57
0.40
2.87
0.40
0.40
0.40
3.81
0.40
1.91
38
16.63
Gross margin%
7.99
8.17
9.10
7.75
9.23
7.66
10.29
7.61
10.14
8.78
9.24
8.78
8.48
79
14.44
Operating margin%
10.96
9.72
7.35
6.23
5.70
7.01
7.76
7.39
5.51
2.57
12.84
7.01
7.18
12
2.89
Net margin%
16.78
17.76
19.94
18.28
16.32
13.77
16.72
16.82
18.28
18.31
22.03
16.82
17.29
44
34.51
P/E ratio (avg)x
29.24
30.67
26.72
27.96
26.77
25.97
22.33
19.84
21.53
21.08
30.81
21.53
26.35
60
19.87
EV/EBITx
11.18
10.06
10.89
10.33
10.79
11.55
11.44
12.39
12.17
12.45
19.51
12.17
11.31
67
26.87
FCF yield (avg)%
25.69
24.33
24.95
22.98
24.09
25.93
28.41
27.83
28.45
28.10
27.62
28.10
25.81
87
28.93
FCF margin%
30.52
31.70
30.85
32.68
34.30
34.02
35.40
32.71
33.94
32.48
23.03
33.94
32.69
76
0.677
FCF / Net incomex
0.845
0.936
0.952
1.003
1.203
1.303
1.448
1.576
1.847
2.141
0.545
1.576
1.253
32
16.84
ROIC%
19.03
21.87
24.23
23.68
23.51
22.21
20.74
22.78
24.69
24.07
15.52
22.78
23.14
43
19.52
Return on equity%
27.10
28.05
25.76
28.38
28.22
30.10
30.99
29.27
29.90
27.97
26.34
29.90
28.30
12
9.79
Return on assets%
15.29
15.44
16.87
14.13
14.65
15.94
16.06
13.67
15.79
13.00
25.62
15.79
15.37
89
0.91
EPS€
2.03
1.83
2.03
1.96
1.77
1.69
1.63
1.54
1.61
1.68
0.98
(1.13%)
(2.78%)
—
4.64
EPS growth%
22.28
22.25
20.27
21.98
22.14
21.27
19.55
17.47
15.05
12.53
2.60
17.47
20.77
7
2.74
Bookvalue per sh€
2.37
2.30
2.51
2.43
2.63
2.60
2.62
2.53
2.43
2.78
0.88
1.18%
1.71%
—
3.09
FCF per share€
0.94
1.00
1.11
1.12
1.30
1.40
1.53
1.54
1.67
1.82
2.25
6.98%
6.70%
—
1.23
Dividend per sh€
0.94
0.92
0.89
0.91
0.99
1.03
1.11
1.07
1.05
1.11
2.70
2.20%
0.43%
—
11.35
Div yield (avg)%
23.70
23.06
23.72
22.50
22.53
21.16
19.41
16.59
17.31
15.15
3.10
17.31
21.83
21
20.13
Payout ratio%
6.43
7.77
5.41
3.61
1.98
1.48
2.33
0.54
2.13
0.40
7.38
1.48
2.23
10
33.20
Shares (diluted)M
43.41
44.30
49.90
51.40
57.58
61.34
60.92
62.01
62.67
63.68
32.18
2.03%
3.81%
41
28.22
Buyback yield%
3.34
0.60
0.40
2.94
3.48
5.59
5.60
7.56
6.39
9.25
2.48
6.39
4.53
26
1.766
D/E ratiox
0.469
0.493
0.445
0.468
0.476
0.489
0.456
0.443
0.413
0.381
1.001
0.443
0.462
5
122.2
Enterprise value€M
33.12
35.72
38.53
40.16
42.56
40.09
43.97
39.70
40.04
42.92
19.66
0.17%
2.02%
26
96.77
LT debt€M
156.0
166.3
186.2
204.9
212.3
210.4
205.1
192.7
184.1
193.8
103.7
(1.81%)
1.75%
84
Revenue
€189.3M
4.78%
1.00×
Cost of revenue
€126.2M
4.72%
0.99×
Operating expenses
€38.36M
4.95%
1.02×
Property and equipment
15.49%