69.81
Revenue€M
230.3
254.2
274.0
299.1
317.0
348.7
371.3
395.1
436.6
464.1
72.80
7.92%
7.93%
79
3.35
Revenue growth%
24.57
25.13
23.24
22.68
20.42
21.67
20.09
21.50
21.84
20.63
4.27
21.50
21.75
41
21.86
Gross margin%
1.42
3.61
5.83
8.22
10.52
8.61
9.27
6.71
4.41
4.24
2.26
6.71
6.27
85
4.46
Operating margin%
21.88
23.50
24.94
27.07
29.41
27.76
29.47
27.15
25.46
25.90
9.97
27.15
26.49
17
24.55
Net margin%
13.84
12.37
13.07
11.19
9.56
10.03
9.91
12.69
11.71
12.99
12.33
11.71
12.04
20
9.726
P/E ratio (avg)x
10.06
9.739
11.44
11.98
13.31
13.40
13.95
14.13
15.08
16.22
13.11
14.13
13.35
81
14.62
EV/EBITx
32.94
31.35
34.94
38.59
34.67
30.82
32.47
30.71
29.90
32.43
17.17
30.82
32.45
20
11.11
FCF yield (avg)%
17.92
16.61
18.45
16.02
16.37
18.21
19.51
18.62
20.62
20.81
24.50
19.51
18.33
84
6.67
FCF margin%
12.30
9.33
10.37
11.53
12.90
10.42
9.82
11.98
14.08
14.10
27.26
11.98
11.76
57
0.944
FCF / Net incomex
1.122
1.172
1.018
0.925
0.913
0.921
0.828
0.712
0.693
0.724
0.454
0.724
0.917
18
16.45
ROIC%
1.90
1.00
3.86
5.78
6.44
8.49
6.33
6.63
5.00
2.44
19.03
6.33
5.39
27
20.17
Return on equity%
8.36
10.01
7.64
7.88
7.04
7.91
6.11
7.41
8.23
9.59
21.44
7.91
7.90
90
5.93
Return on assets%
1.42
2.82
2.01
2.70
3.30
3.29
1.55
0.40
2.24
4.34
10.82
2.24
2.47
63
19.01
EPS€
22.74
20.80
23.08
21.99
23.63
24.16
26.49
25.83
23.83
24.46
20.10
0.69%
1.73%
—
16.74
EPS growth%
10.04
8.00
10.98
8.71
7.27
6.07
4.71
2.06
0.40
0.40
15.86
2.06
6.67
67
9.52
Bookvalue per sh€
21.10
23.24
21.30
19.39
18.32
16.43
16.18
17.43
19.20
17.86
19.49
(0.50%)
(0.72%)
—
8.59
FCF per share€
28.77
33.20
38.36
40.41
39.76
45.52
43.40
47.90
53.26
62.45
16.70
9.45%
7.57%
—
21.92
Dividend per sh€
9.47
8.08
7.45
7.47
7.59
7.11
6.50
5.65
5.12
5.48
12.25
(6.30%)
(6.86%)
—
29.63
Div yield (avg)%
16.89
17.26
15.28
17.62
16.90
15.44
14.56
14.02
16.83
15.67
15.07
15.44
16.25
34
5.03
Payout ratio%
7.06
4.84
2.13
1.68
1.19
0.40
0.40
2.27
1.04
0.40
26.66
0.40
1.44
10
10.97
Shares (diluted)M
13.69
14.66
16.63
17.53
18.69
19.77
22.69
23.75
24.38
26.41
10.74
7.16%
7.12%
14
10.41
Buyback yield%
17.42
14.58
17.48
17.99
19.86
22.10
21.81
22.44
25.28
27.08
7.44
22.44
20.83
27
0.215
D/E ratiox
0.229
0.239
0.250
0.268
0.261
0.244
0.249
0.250
0.249
0.264
0.530
0.249
0.250
84
109.5
Enterprise value€M
285.8
306.5
322.1
327.0
346.3
302.7
291.9
310.9
323.5
329.5
368.7
(0.99%)
1.18%
18
58.23
LT debt€M
322.4
326.3
313.8
334.2
367.8
382.6
444.0
483.9
455.1
464.5
445.6
4.78%
4.32%
30
Revenue
€464.1M
7.93%
1.00×
Cost of revenue
€324.9M
7.93%
1.00×
Operating expenses
€74.78M
7.62%
0.97×
Spread over hurdle
18.94%