81.67
Revenue€M
90.59
95.29
102.1
104.9
110.0
114.0
122.2
126.8
133.6
86.57
91.68
4.96%
4.59%
51
18.04
Revenue growth%
4.55
5.73
5.49
5.28
7.11
8.76
6.46
7.86
7.78
28.02
19.06
7.78
6.09
89
18.99
Gross margin%
17.93
19.87
17.84
17.17
19.31
21.33
19.78
22.27
24.29
14.25
29.21
21.33
19.54
70
23.72
Operating margin%
4.00
2.67
1.06
0.40
3.27
0.71
0.40
0.40
0.40
24.43
21.30
0.40
0.88
32
8.55
Net margin%
19.86
19.86
20.62
18.35
16.65
14.02
16.63
15.47
18.19
21.08
18.90
16.63
18.27
33
32.18
P/E ratio (avg)x
20.49
18.42
19.40
19.47
20.71
19.25
19.82
19.32
18.98
30.86
13.24
19.32
19.44
72
7.365
EV/EBITx
28.85
34.86
41.13
45.76
49.29
55.36
56.66
56.64
62.31
34.61
18.22
56.64
47.52
19
3.86
FCF yield (avg)%
1.28
1.37
0.82
0.40
0.69
0.40
0.40
2.64
0.40
2.10
17.25
0.40
0.61
74
20.90
FCF margin%
16.47
17.83
16.76
19.49
19.79
22.43
24.32
26.41
23.84
9.63
14.70
23.84
19.64
53
1.438
FCF / Net incomex
0.350
0.329
0.325
0.342
0.290
0.254
0.246
0.212
0.229
0.449
0.573
0.246
0.307
66
20.10
ROIC%
12.88
12.97
11.36
10.22
8.76
6.32
5.66
6.43
6.98
24.47
9.19
6.43
9.49
40
23.25
Return on equity%
25.86
24.21
25.33
24.10
23.37
24.45
23.11
21.19
22.42
11.61
4.26
23.11
24.16
5
5.28
Return on assets%
20.73
20.79
21.08
19.90
18.76
21.68
22.90
24.62
27.34
12.22
28.22
22.90
20.93
44
6.24
EPS€
2.24
2.50
2.96
3.53
4.01
4.55
4.60
4.72
5.17
6.83
6.61
7.95%
11.00%
—
20.66
EPS growth%
7.66
7.48
5.02
7.32
7.50
6.48
4.39
2.03
0.53
20.53
22.31
4.39
5.75
86
8.14
Bookvalue per sh€
1.64
1.63
1.43
1.49
1.56
1.50
1.50
1.50
1.39
2.00
8.38
(1.44%)
(1.98%)
—
4.07
FCF per share€
3.02
3.46
3.35
3.71
3.66
3.85
4.03
3.92
4.25
5.41
6.90
2.73%
1.81%
—
2.76
Dividend per sh€
10.86
12.45
14.45
15.93
19.19
22.67
22.32
25.76
30.68
8.08
2.57
14.01%
13.85%
—
15.54
Div yield (avg)%
7.97
8.20
9.74
9.00
11.00
12.27
12.31
9.31
8.02
18.58
21.44
11.00
9.15
40
3.08
Payout ratio%
29.00
29.26
27.22
27.26
29.67
30.19
32.31
31.20
33.53
13.90
14.50
31.20
29.46
39
4.528
Shares (diluted)M
5.864
6.170
6.856
6.666
7.159
7.429
7.370
7.702
8.169
4.548
4.585
4.15%
3.44%
26
8.55
Buyback yield%
16.73
18.12
15.68
16.39
18.71
18.45
15.77
13.70
16.66
20.75
9.23
16.66
16.70
86
0.548
D/E ratiox
0.561
0.545
0.571
0.621
0.724
0.676
0.702
0.812
0.883
0.938
1.410
0.724
0.649
55
127.7
Enterprise value€M
65.01
67.02
67.75
68.04
58.81
59.24
59.44
61.18
54.43
58.92
63.76
(4.37%)
(3.04%)
92
166.2
LT debt€M
51.79
51.68
51.83
52.59
50.54
56.16
66.85
67.50
75.07
110.6
63.31
7.38%
4.31%
14
Revenue
€133.6M
4.59%
1.00×
Cost of revenue
€78.24M
4.72%
1.01×
Operating expenses
€15.28M
4.29%
0.97×
Property and equipment
14.38%
Spread over hurdle
(2.07%)