15.12
Revenue€M
234.0
243.8
246.3
248.5
256.3
261.1
269.3
272.4
272.5
276.8
15.77
1.55%
1.90%
77
8.40
Revenue growth%
29.49
29.23
27.33
29.04
29.87
29.68
26.95
25.37
27.36
29.08
21.75
27.36
29.06
53
6.45
Gross margin%
18.07
20.66
19.89
20.23
22.27
23.59
23.81
24.71
24.55
26.14
12.10
24.55
22.93
42
15.21
Operating margin%
8.18
6.19
5.65
6.71
5.37
3.10
1.99
4.35
4.92
6.16
17.75
4.35
5.51
14
22.71
Net margin%
14.42
16.70
15.06
14.95
13.38
13.31
10.50
13.10
12.33
13.64
23.52
13.10
13.51
73
20.34
P/E ratio (avg)x
37.19
40.15
42.74
47.36
51.21
53.25
57.66
61.90
72.06
69.36
24.73
61.90
52.23
83
13.80
EV/EBITx
18.36
19.40
20.23
20.79
21.05
19.17
19.31
19.26
19.97
21.02
8.731
19.31
19.69
17
14.30
FCF yield (avg)%
20.46
21.73
19.57
16.93
16.37
18.44
16.02
18.48
17.59
18.67
27.54
18.44
18.46
16
3.99
FCF margin%
15.29
16.65
15.13
15.22
13.16
15.55
16.74
18.18
17.16
14.64
22.74
16.74
15.42
69
0.948
FCF / Net incomex
0.162
0.144
0.135
0.146
0.142
0.125
0.112
0.097
0.105
0.092
1.400
0.105
0.130
62
11.12
ROIC%
20.06
22.07
22.02
21.22
21.76
24.14
22.83
22.94
22.68
20.68
6.90
22.83
22.04
46
15.66
Return on equity%
25.51
27.55
30.31
30.17
31.41
32.93
33.97
34.76
33.72
35.91
4.29
33.97
32.17
78
14.47
Return on assets%
8.30
7.75
10.06
9.57
7.07
6.24
9.12
7.89
9.57
8.97
14.04
8.97
8.63
76
1.14
EPS€
5.59
6.41
6.66
7.12
7.68
7.47
7.71
8.78
8.31
9.45
1.24
4.23%
6.12%
—
28.77
EPS growth%
28.45
30.02
30.82
28.15
26.51
25.07
25.48
24.70
27.22
29.20
6.05
25.48
27.69
54
6.63
Bookvalue per sh€
5.07
4.55
4.70
4.99
4.43
4.19
4.31
3.98
3.70
3.82
2.20
(2.92%)
(2.39%)
—
3.92
FCF per share€
1.95
1.84
1.87
1.75
1.83
1.83
1.81
1.82
2.04
2.27
3.33
4.40%
2.69%
—
5.55
Dividend per sh€
5.10
5.48
5.79
6.29
5.78
6.28
6.16
6.03
6.19
6.00
5.39
0.73%
0.39%
—
21.11
Div yield (avg)%
0.40
0.40
1.00
0.40
2.19
3.60
2.46
1.49
0.40
3.39
8.59
2.46
1.25
49
14.71
Payout ratio%
11.09
11.78
12.60
14.14
16.73
14.80
14.39
11.82
14.00
13.82
11.20
14.00
13.91
14
33.74
Shares (diluted)M
30.15
30.35
27.68
26.78
25.76
24.09
25.23
27.42
23.89
22.58
32.87
(2.60%)
(4.29%)
41
24.98
Buyback yield%
14.31
13.54
15.14
12.31
11.48
9.59
8.61
9.22
11.79
10.90
4.16
9.59
11.64
16
0.335
D/E ratiox
1.592
1.608
1.462
1.595
1.545
1.566
1.697
1.741
1.760
1.899
0.627
1.741
1.602
15
161.8
Enterprise value€M
175.8
183.5
174.3
174.4
153.2
168.5
155.9
171.2
172.9
152.4
242.1
(0.10%)
(1.90%)
62
215.5
LT debt€M
182.3
201.0
219.8
213.1
206.5
216.2
224.3
242.9
227.2
240.7
161.6
3.12%
3.66%
24
Revenue
€276.8M
1.90%
1.00×
Cost of revenue
€154.9M
2.20%
1.03×
Operating expenses
€51.10M
1.66%
0.98×
Property and equipment
20.40%
Spread over hurdle
48.09%