30.07
Revenue€M
149.1
159.2
170.9
179.7
192.0
205.3
218.8
233.6
244.1
255.5
32.84
5.88%
6.00%
7
28.25
Revenue growth%
18.45
17.33
16.73
17.51
17.68
16.79
17.25
18.25
19.06
17.14
29.14
17.25
17.42
27
2.05
Gross margin%
14.49
15.85
15.49
14.61
11.80
14.11
15.22
13.12
11.17
12.92
13.24
13.12
14.30
47
5.73
Operating margin%
8.19
7.57
6.41
4.63
3.50
5.67
6.94
6.01
6.80
5.52
9.40
6.01
6.21
75
21.59
Net margin%
6.98
5.44
4.37
3.58
1.45
4.03
4.60
6.68
3.86
6.81
9.36
4.60
4.48
67
25.13
P/E ratio (avg)x
28.60
29.88
33.85
36.46
36.22
38.39
35.41
32.90
32.28
35.42
21.63
35.41
34.63
47
36.51
EV/EBITx
23.82
25.39
24.61
25.04
24.02
23.87
25.67
26.66
25.95
29.35
36.67
25.95
25.22
25
8.04
FCF yield (avg)%
6.55
4.62
5.49
2.58
4.14
6.52
7.26
7.80
6.59
9.12
23.97
7.26
6.53
59
22.51
FCF margin%
19.29
19.03
18.75
19.24
21.10
21.68
24.59
26.09
23.79
22.21
21.53
23.79
21.39
36
1.138
FCF / Net incomex
1.991
2.352
2.238
2.390
2.644
2.593
2.700
3.062
2.960
3.449
1.786
2.960
2.618
34
3.89
ROIC%
11.95
12.65
10.38
10.36
11.53
11.52
10.09
13.05
10.12
13.10
9.45
11.52
11.53
33
25.93
Return on equity%
34.04
35.84
35.68
35.84
38.34
35.79
36.70
34.26
36.43
33.48
29.53
35.79
35.81
71
21.45
Return on assets%
22.30
22.90
23.06
20.84
20.22
20.79
21.71
22.65
23.69
25.09
26.27
22.65
22.47
28
1.25
EPS€
2.63
2.71
2.85
2.90
3.09
2.94
2.80
2.72
2.42
2.34
1.38
(5.45%)
(0.06%)
—
15.77
EPS growth%
5.59
3.19
0.76
3.53
2.89
5.23
6.16
4.49
4.77
6.92
10.57
5.23
4.63
65
1.88
Bookvalue per sh€
3.14
3.32
3.58
3.94
4.12
4.55
4.69
4.91
5.33
5.03
4.72
4.07%
4.05%
—
4.78
FCF per share€
7.98
7.74
9.08
9.05
9.12
9.06
8.78
10.42
10.64
10.70
5.41
3.25%
4.38%
—
3.84
Dividend per sh€
4.09
3.64
3.72
3.44
3.45
3.60
3.86
3.87
3.81
3.36
3.42
(0.55%)
(2.35%)
—
8.87
Div yield (avg)%
19.53
22.33
23.39
24.65
24.74
22.57
21.14
20.53
23.36
25.56
24.17
22.57
22.97
45
11.22
Payout ratio%
9.55
9.57
8.32
5.75
5.15
5.39
4.88
7.50
5.12
7.28
6.67
5.39
6.51
72
14.25
Shares (diluted)M
17.00
18.35
20.03
23.41
22.19
24.59
25.02
23.62
25.83
29.62
14.26
5.95%
7.39%
7
28.81
Buyback yield%
22.58
25.19
25.37
27.32
26.45
25.97
27.01
28.38
29.37
29.72
26.79
28.38
26.73
53
0.949
D/E ratiox
1.583
1.713
1.721
1.959
2.156
2.367
2.715
3.061
3.199
3.656
1.407
3.061
2.261
21
54.94
Enterprise value€M
375.7
386.1
464.4
534.6
580.3
602.6
643.5
669.6
801.0
858.5
17.30
8.15%
9.59%
40
62.13
LT debt€M
270.7
279.3
308.4
321.6
324.6
370.6
370.0
363.6
354.3
407.2
128.5
4.64%
3.68%
8
Revenue
€255.5M
6.00%
1.00×
Cost of revenue
€106.5M
5.83%
0.98×
Operating expenses
€63.05M
6.40%
1.04×
Property and equipment
14.35%