154.3
Revenue€M
118.6
128.9
137.0
144.2
152.0
163.2
176.9
190.3
202.4
218.9
163.7
7.57%
7.23%
29
11.15
Revenue growth%
12.95
14.29
13.31
14.87
14.33
11.72
11.86
8.94
7.11
7.07
5.38
8.94
12.40
82
21.09
Gross margin%
10.87
13.41
13.44
10.51
12.61
9.80
10.99
11.43
11.72
14.29
9.47
11.43
11.58
16
3.18
Operating margin%
11.91
10.10
11.41
11.40
11.18
10.20
9.65
8.22
9.81
11.26
5.04
9.81
10.69
20
21.37
Net margin%
10.39
13.08
10.22
10.34
10.52
8.80
11.20
9.74
7.66
5.43
9.95
8.80
10.28
38
20.68
P/E ratio (avg)x
39.77
40.12
39.30
40.73
36.76
38.99
38.60
42.20
41.02
37.75
20.70
38.99
39.53
9
20.64
EV/EBITx
27.81
23.65
21.72
23.55
21.16
19.14
18.83
18.32
15.61
13.85
23.31
18.32
20.15
49
11.95
FCF yield (avg)%
8.63
7.38
8.88
10.72
9.13
9.18
10.39
11.22
10.38
12.04
9.89
10.39
9.78
93
21.89
FCF margin%
20.35
19.07
16.66
17.35
17.09
17.28
17.48
17.03
14.30
14.19
25.70
17.03
17.18
69
0.971
FCF / Net incomex
1.888
1.828
1.877
2.066
1.845
1.793
1.743
1.826
2.005
1.944
0.410
1.826
1.861
10
16.82
ROIC%
23.53
25.04
24.44
26.51
28.45
31.11
30.59
29.78
30.64
31.39
24.42
30.64
29.11
47
29.96
Return on equity%
18.83
17.93
18.79
17.08
15.23
13.17
11.29
9.61
8.17
9.10
11.48
9.61
14.20
51
2.24
Return on assets%
17.41
18.28
20.45
21.03
18.30
18.46
19.50
18.72
17.18
17.52
23.25
18.46
18.38
64
1.58
EPS€
1.29
1.45
1.44
1.39
1.62
1.70
2.01
2.05
2.33
2.32
1.74
7.41%
7.48%
—
13.78
EPS growth%
6.26
3.95
6.17
5.89
2.93
0.65
3.06
2.72
4.22
2.51
20.03
2.72
3.50
60
1.75
Bookvalue per sh€
1.98
2.17
2.36
2.43
2.36
2.55
2.39
2.34
2.19
2.05
3.71
(2.78%)
1.32%
—
5.24
FCF per share€
2.31
2.44
2.36
2.56
2.36
2.25
2.15
2.03
1.81
1.84
2.17
(4.88%)
(2.97%)
—
3.14
Dividend per sh€
5.45
5.52
5.49
6.12
6.61
6.33
6.57
7.61
8.88
8.73
2.54
5.73%
4.81%
—
11.83
Div yield (avg)%
22.90
21.70
24.32
26.22
27.47
27.39
29.16
30.80
29.75
30.01
9.19
29.75
27.43
10
5.47
Payout ratio%
17.14
19.80
22.47
24.19
22.46
21.54
22.91
20.44
17.46
18.44
20.62
20.44
20.99
21
34.22
Shares (diluted)M
30.50
27.24
25.64
24.55
26.42
25.16
25.43
23.33
20.60
20.01
33.99
(5.41%)
(3.11%)
44
16.65
Buyback yield%
1.50
1.03
1.23
2.42
0.40
1.60
4.36
2.12
3.48
2.16
22.53
2.16
1.86
17
0.756
D/E ratiox
1.226
1.120
1.089
1.190
1.314
1.238
1.274
1.267
1.169
1.014
1.673
1.238
1.208
73
96.26
Enterprise value€M
228.1
238.0
271.1
265.1
300.7
303.7
343.7
339.2
319.2
321.3
68.72
1.33%
3.64%
20
148.3
LT debt€M
151.4
149.2
140.2
127.4
141.3
159.7
155.9
167.7
163.8
154.2
233.8
1.77%
1.17%
46
Revenue
€218.9M
7.23%
1.00×
Cost of revenue
€149.6M
7.43%
1.02×
Operating expenses
€31.25M
7.15%
0.99×
Property and equipment
16.95%