288.9
Revenue€M
358.2
363.0
366.5
365.9
359.2
359.7
360.4
354.6
362.7
365.0
298.8
0.32%
0.19%
23
7.01
Revenue growth%
4.39
2.64
1.34
3.94
2.73
4.44
5.87
6.15
8.19
7.34
9.83
6.15
4.41
90
10.33
Gross margin%
20.81
18.27
17.62
20.27
20.40
21.10
22.84
20.30
17.93
18.77
2.18
20.30
20.28
43
28.67
Operating margin%
3.80
5.42
4.36
5.99
4.14
3.64
1.83
3.05
3.86
3.68
22.35
3.64
3.83
57
6.01
Net margin%
5.12
5.20
6.72
6.55
4.32
6.16
3.42
1.00
0.40
1.87
14.10
1.87
4.72
64
35.54
P/E ratio (avg)x
51.17
54.21
63.35
62.63
64.93
69.93
79.41
86.11
101.8
110.7
27.31
86.11
67.43
85
17.62
EV/EBITx
15.49
16.70
16.17
17.14
19.02
17.36
18.60
16.75
18.65
18.26
25.90
18.26
17.25
30
21.03
FCF yield (avg)%
4.88
6.07
7.54
5.33
7.08
9.31
9.66
9.76
12.26
11.81
24.00
9.76
8.42
89
2.14
FCF margin%
3.27
5.96
6.29
9.07
10.38
11.23
8.48
7.15
5.23
6.34
15.52
7.15
6.74
8
0.225
FCF / Net incomex
0.182
0.188
0.200
0.193
0.207
0.219
0.206
0.223
0.212
0.201
0.949
0.212
0.203
42
5.40
ROIC%
26.80
24.32
25.85
25.75
26.04
28.14
29.75
32.62
33.15
31.17
21.15
31.17
27.47
77
13.95
Return on equity%
24.80
24.33
27.20
24.53
23.28
21.62
22.26
20.55
19.96
20.05
26.28
20.55
22.77
31
12.32
Return on assets%
17.90
16.27
15.35
17.10
15.75
13.25
10.66
10.56
10.94
11.18
14.16
10.94
14.30
11
10.82
EPS€
4.21
4.71
4.85
5.15
5.64
5.87
6.13
6.16
5.98
6.34
12.07
2.37%
4.50%
—
12.28
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.48
9.06
0.40
0.40
24
5.46
Bookvalue per sh€
13.07
13.51
13.76
13.50
13.99
15.54
13.59
12.06
12.50
11.38
5.05
(4.05%)
(0.39%)
—
10.59
FCF per share€
8.19
8.55
9.07
8.75
9.82
10.94
11.08
11.83
12.69
13.07
2.84
5.88%
5.01%
—
1.86
Dividend per sh€
4.20
4.56
4.49
4.35
3.94
3.39
3.51
3.08
2.64
2.75
9.53
(6.98%)
(3.97%)
—
18.52
Div yield (avg)%
20.30
19.44
18.82
20.64
18.63
15.95
18.35
20.66
18.42
16.97
26.60
18.35
18.73
66
16.66
Payout ratio%
16.11
13.88
16.48
15.62
16.12
18.68
21.04
22.23
23.26
23.94
22.66
22.23
17.58
24
16.07
Shares (diluted)M
25.89
25.32
27.93
28.90
33.56
35.73
38.14
44.01
50.54
50.13
16.35
8.36%
8.02%
91
16.39
Buyback yield%
7.34
7.40
9.31
8.94
9.06
11.48
12.88
12.06
11.88
13.88
17.08
12.06
10.40
12
1.005
D/E ratiox
1.738
1.685
1.908
1.819
1.964
2.072
1.998
1.961
2.136
2.117
0.607
2.072
1.963
78
134.9
Enterprise value€M
60.02
62.98
62.23
65.93
79.43
85.27
99.70
115.8
115.1
113.8
351.9
7.46%
7.52%
37
57.73
LT debt€M
349.3
357.4
358.3
373.7
396.0
387.5
455.5
466.9
561.0
558.7
24.80
7.12%
6.67%
25
Revenue
€365.0M
0.19%
1.00×
Cost of revenue
€235.5M
0.39%
1.02×
Operating expenses
€78.48M
(0.44%)
0.94×
Property and equipment
17.00%
Spread over hurdle
(2.11%)