37.57
Revenue€M
48.71
49.78
51.13
53.11
54.78
57.23
59.66
60.83
64.12
65.30
41.59
3.57%
3.18%
23
6.90
Revenue growth%
9.08
6.92
9.76
9.13
11.35
10.21
11.86
9.92
8.09
10.33
26.40
10.21
9.84
70
23.58
Gross margin%
1.60
0.40
0.40
1.36
1.52
4.25
1.59
0.40
1.97
0.40
8.18
1.59
1.44
58
14.58
Operating margin%
13.66
16.41
16.16
16.70
16.25
19.04
19.32
16.80
18.93
18.87
2.30
18.93
16.75
92
25.95
Net margin%
25.04
23.67
21.56
19.70
22.25
21.06
21.00
19.26
17.98
18.27
19.53
19.26
21.03
14
34.59
P/E ratio (avg)x
32.59
34.86
38.66
39.01
41.54
39.91
40.97
41.45
40.88
38.39
23.83
40.88
39.46
90
34.52
EV/EBITx
28.01
27.40
27.06
26.90
24.14
21.22
21.13
21.39
22.78
24.27
37.73
21.39
24.20
13
9.65
FCF yield (avg)%
8.59
7.29
8.88
7.06
6.06
3.92
6.17
7.12
6.76
6.25
4.79
6.25
6.91
86
22.30
FCF margin%
7.99
9.50
9.97
12.43
9.86
12.07
13.48
10.75
11.12
9.80
8.18
11.12
10.36
16
0.376
FCF / Net incomex
1.037
1.243
1.227
1.470
1.630
1.765
1.769
1.714
1.792
1.953
1.015
1.769
1.672
34
20.83
ROIC%
4.76
3.62
3.93
6.57
5.49
5.31
4.77
3.06
2.05
1.46
3.20
3.06
4.35
10
20.34
Return on equity%
17.79
15.83
14.24
14.41
12.46
12.58
12.76
11.32
11.96
14.92
11.28
12.58
13.50
44
28.93
Return on assets%
5.02
6.25
3.95
1.15
2.67
2.28
1.03
3.94
2.73
0.40
9.00
2.28
2.70
77
1.35
EPS€
0.82
0.76
0.66
0.72
0.64
0.70
0.74
0.73
0.67
0.68
1.46
1.19%
(1.46%)
—
20.51
EPS growth%
34.12
31.91
34.47
33.23
35.52
34.85
36.42
39.34
38.77
38.25
8.52
38.25
35.19
74
0.77
Bookvalue per sh€
0.24
0.21
0.22
0.24
0.23
0.21
0.22
0.19
0.22
0.22
0.80
(0.89%)
(1.18%)
—
1.25
FCF per share€
1.45
1.67
1.90
2.03
2.08
2.33
2.19
2.40
2.33
2.41
1.48
2.97%
6.61%
—
0.51
Dividend per sh€
0.99
1.01
1.05
1.04
1.10
0.99
1.07
1.04
1.01
1.05
1.22
(0.98%)
(0.43%)
—
8.44
Div yield (avg)%
6.54
7.23
4.97
7.24
4.34
5.57
7.53
9.48
11.54
11.65
28.78
9.48
7.23
40
2.00
Payout ratio%
25.41
24.37
22.43
21.76
19.05
16.66
19.48
19.77
20.64
23.60
18.89
19.77
21.20
44
16.46
Shares (diluted)M
20.29
22.72
25.27
23.78
23.31
22.18
21.24
24.24
28.22
26.76
16.32
2.80%
4.39%
76
19.69
Buyback yield%
2.77
1.70
0.40
2.99
4.43
3.44
1.66
0.40
0.40
0.98
23.30
0.98
1.68
68
0.274
D/E ratiox
1.645
1.586
1.703
1.803
1.836
1.654
1.765
1.784
1.818
1.804
1.242
1.784
1.774
13
12.03
Enterprise value€M
46.33
47.28
46.64
52.88
53.97
61.80
62.33
65.74
74.70
73.96
44.94
6.51%
6.02%
11
31.49
LT debt€M
39.78
41.40
47.82
48.57
52.69
57.64
59.91
61.09
70.29
78.92
11.28
8.42%
6.98%
51
Revenue
€65.30M
3.18%
1.00×
Cost of revenue
€28.61M
3.06%
0.99×
Operating expenses
€14.21M
3.11%
0.99×
Property and equipment
16.40%
Goodwill & intangibles
16.28%
Spread over hurdle
10.33%