81.54
Revenue€M
48.39
51.61
53.56
55.56
59.81
64.00
67.16
72.65
77.76
83.38
89.86
6.87%
6.41%
62
12.03
Revenue growth%
14.48
17.21
14.52
15.84
14.21
15.94
14.94
16.54
19.23
18.20
5.07
16.54
15.89
72
15.47
Gross margin%
22.86
25.07
23.08
21.35
23.08
20.86
21.81
19.74
22.19
20.93
4.25
20.93
22.00
40
15.80
Operating margin%
28.80
26.37
24.28
23.58
23.31
20.82
20.34
18.84
20.01
20.60
13.97
20.34
22.06
80
10.39
Net margin%
5.71
5.87
3.38
2.25
4.11
4.45
6.41
3.62
1.90
0.85
25.79
3.62
3.86
21
28.08
P/E ratio (avg)x
6.978
7.608
7.750
6.719
5.864
5.148
4.822
4.312
3.891
4.169
28.89
4.312
5.506
44
33.18
EV/EBITx
31.75
35.33
36.37
35.73
35.87
33.49
34.80
35.82
35.04
36.44
34.22
35.04
35.53
87
15.99
FCF yield (avg)%
13.95
11.02
8.74
7.41
7.00
9.99
8.57
6.23
8.07
9.82
12.74
8.57
8.66
70
5.92
FCF margin%
15.32
15.62
13.55
16.38
14.89
12.68
11.46
9.58
8.99
11.60
2.47
11.46
13.12
73
1.490
FCF / Net incomex
1.821
2.005
2.248
2.092
2.113
2.187
2.020
1.854
1.881
1.735
1.154
1.881
2.012
86
26.08
ROIC%
12.68
13.09
11.08
11.84
9.97
11.87
9.42
10.16
8.23
10.14
5.66
10.14
10.62
20
7.56
Return on equity%
18.38
20.57
19.32
20.37
21.60
23.34
26.33
25.61
23.29
20.81
23.30
23.34
21.20
80
4.59
Return on assets%
12.13
9.60
7.84
9.50
11.64
13.59
12.90
13.65
13.78
14.57
3.17
13.65
12.52
24
0.26
EPS€
0.70
0.78
0.76
0.83
0.80
0.90
1.08
1.05
1.25
1.49
0.29
13.16%
9.50%
—
12.75
EPS growth%
25.30
23.17
25.95
28.81
30.84
33.13
34.17
36.87
36.68
36.72
29.77
36.68
31.98
24
0.82
Bookvalue per sh€
0.38
0.35
0.36
0.33
0.31
0.34
0.31
0.32
0.33
0.30
0.71
(0.63%)
(1.75%)
—
0.66
FCF per share€
0.90
0.88
1.04
1.14
1.24
1.24
1.31
1.37
1.36
1.36
0.90
1.96%
4.76%
—
0.45
Dividend per sh€
0.26
0.25
0.23
0.25
0.22
0.20
0.19
0.17
0.17
0.18
0.31
(3.51%)
(3.24%)
—
23.63
Div yield (avg)%
13.78
16.07
16.03
14.16
14.87
16.19
15.55
14.71
12.63
11.41
15.25
14.71
14.79
51
22.28
Payout ratio%
26.23
26.90
27.65
25.26
27.70
25.57
25.49
27.51
25.84
24.31
28.88
25.57
26.03
89
121.2
Shares (diluted)M
153.6
178.7
201.6
195.2
224.5
223.9
260.1
303.3
329.3
373.1
123.3
10.70%
8.83%
47
8.90
Buyback yield%
24.15
22.72
25.41
23.32
23.65
26.48
28.81
29.25
27.35
25.97
20.73
27.35
25.69
17
0.675
D/E ratiox
1.825
1.757
1.799
1.735
1.829
1.754
1.749
1.845
1.716
1.598
0.817
1.749
1.755
68
9.928
Enterprise value€M
28.01
27.45
29.50
31.23
31.46
29.45
29.12
32.42
33.44
34.67
38.94
1.96%
2.09%
29
25.43
LT debt€M
49.75
48.50
52.57
57.73
56.11
61.90
60.76
63.40
69.63
79.98
22.61
7.35%
5.23%
50
Revenue
€83.38M
6.41%
1.00×
Cost of revenue
€55.63M
6.66%
1.02×
Operating expenses
€19.32M
6.06%
0.97×
Property and equipment
19.67%
Goodwill & intangibles
17.74%
Spread over hurdle
(1.92%)