7.826
Revenue€M
94.61
94.71
96.63
99.22
102.0
101.2
100.3
100.0
98.87
101.7
8.535
(0.04%)
0.60%
63
15.46
Revenue growth%
0.40
0.40
1.79
1.55
0.99
0.74
0.70
0.40
1.02
1.69
9.50
0.74
0.86
28
16.92
Gross margin%
2.73
5.42
3.73
3.11
2.23
1.72
3.15
3.21
6.01
5.50
29.31
3.21
3.18
67
26.02
Operating margin%
16.17
15.72
16.90
15.99
13.92
15.60
14.52
15.45
14.62
16.02
7.05
15.45
15.66
92
8.65
Net margin%
26.54
24.91
22.09
23.08
25.71
25.99
27.75
28.18
26.81
26.13
4.05
26.81
26.06
88
19.84
P/E ratio (avg)x
42.17
39.63
42.65
47.15
48.40
48.84
48.81
51.72
58.72
61.81
14.16
51.72
48.60
32
13.50
EV/EBITx
13.03
12.94
14.47
14.66
14.71
15.55
15.17
16.34
17.37
17.32
20.51
16.34
14.94
37
18.31
FCF yield (avg)%
17.31
18.30
19.90
20.11
21.68
21.52
23.24
22.59
22.81
23.03
4.49
22.81
21.60
80
14.64
FCF margin%
7.02
7.58
9.95
11.12
9.51
7.36
9.64
12.09
13.46
12.94
23.71
12.09
9.79
68
1.023
FCF / Net incomex
0.197
0.213
0.218
0.227
0.252
0.257
0.263
0.270
0.281
0.299
0.452
0.270
0.254
43
27.60
ROIC%
10.30
7.49
5.33
2.75
2.20
3.79
5.91
4.21
5.16
6.33
28.25
5.16
5.25
6
14.94
Return on equity%
13.18
14.19
14.10
16.04
13.82
14.77
15.00
14.55
15.98
14.57
17.35
14.77
14.56
41
28.47
Return on assets%
23.68
24.10
23.20
20.30
22.37
25.17
22.73
20.88
20.01
17.67
20.10
20.88
22.55
85
0.39
EPS€
0.39
0.36
0.34
0.36
0.30
0.27
0.29
0.28
0.28
0.26
0.43
(2.83%)
(3.94%)
—
18.85
EPS growth%
11.39
8.62
8.92
8.23
10.84
10.76
12.12
11.87
9.76
8.56
21.93
10.76
10.26
11
0.53
Bookvalue per sh€
0.47
0.47
0.44
0.42
0.39
0.41
0.43
0.44
0.43
0.46
0.28
3.44%
0.39%
—
0.53
FCF per share€
0.34
0.32
0.33
0.31
0.30
0.29
0.30
0.30
0.31
0.31
0.14
0.29%
(0.64%)
—
0.13
Dividend per sh€
0.58
0.60
0.63
0.70
0.71
0.77
0.88
0.94
1.04
1.21
0.28
11.37%
7.07%
—
16.57
Div yield (avg)%
23.40
25.62
28.32
30.02
29.38
30.77
32.95
32.96
35.62
33.69
28.95
32.96
30.39
29
19.94
Payout ratio%
2.63
3.40
5.80
6.43
4.29
2.15
5.12
5.17
4.28
3.93
29.40
4.28
4.29
17
56.36
Shares (diluted)M
45.13
43.68
41.11
41.54
44.09
43.18
43.02
39.87
40.15
40.40
54.80
(1.73%)
(0.54%)
18
2.53
Buyback yield%
13.67
13.70
15.30
15.30
15.65
13.30
15.11
17.39
19.97
22.55
10.58
17.39
15.30
16
1.130
D/E ratiox
0.960
1.110
1.217
1.424
1.707
2.064
2.083
2.498
2.633
2.975
0.774
2.498
1.885
59
79.40
Enterprise value€M
18.60
21.79
22.90
23.97
25.32
26.17
27.61
28.76
27.55
31.10
25.53
4.20%
4.83%
22
109.8
LT debt€M
130.3
125.9
131.0
131.1
145.9
151.7
173.3
175.9
168.0
183.5
85.22
4.70%
3.94%
64
Revenue
€101.7M
0.60%
1.00×
Cost of revenue
€51.37M
0.24%
0.97×
Operating expenses
€20.85M
0.77%
1.02×
Goodwill & intangibles
21.87%
Property and equipment
18.91%