102.7
Revenue€M
67.71
72.01
77.44
83.51
87.85
95.39
99.93
104.6
113.2
121.0
111.7
6.60%
6.64%
22
14.65
Revenue growth%
31.92
30.24
30.00
32.20
34.56
34.04
31.55
32.43
34.94
32.57
21.74
32.57
32.32
43
19.36
Gross margin%
11.78
14.63
14.72
16.32
16.81
14.14
12.19
9.49
8.64
8.19
25.35
9.49
13.17
47
13.32
Operating margin%
19.86
22.19
21.58
21.65
22.54
23.53
23.06
20.57
22.70
22.03
22.39
22.70
22.11
15
2.07
Net margin%
20.37
22.88
25.11
27.70
29.04
29.46
29.57
31.96
34.05
33.45
4.68
31.96
29.25
62
33.18
P/E ratio (avg)x
13.29
12.75
14.12
15.43
16.62
18.31
18.25
17.51
16.64
18.26
33.51
18.25
16.63
83
31.69
EV/EBITx
15.28
14.30
13.45
13.38
14.08
16.21
17.99
17.81
16.61
18.65
16.02
17.81
15.74
62
27.83
FCF yield (avg)%
34.28
33.86
32.94
34.31
36.07
33.60
33.68
35.11
33.83
36.71
16.84
33.83
34.07
7
3.60
FCF margin%
8.39
5.79
5.48
2.78
2.55
3.37
5.84
3.49
0.91
2.55
6.05
3.37
3.43
86
1.500
FCF / Net incomex
0.753
0.803
0.735
0.681
0.719
0.745
0.743
0.758
0.773
0.734
1.786
0.745
0.744
37
12.01
ROIC%
15.10
17.28
15.25
17.67
18.90
16.63
16.14
15.24
14.97
16.24
28.16
16.14
16.19
12
9.25
Return on equity%
19.07
18.39
16.31
18.20
16.58
17.54
15.04
17.79
15.70
15.12
5.54
15.70
17.06
58
9.85
Return on assets%
9.71
11.09
11.51
10.85
12.32
9.97
10.43
13.21
12.20
9.21
22.60
10.43
10.97
7
0.64
EPS€
1.56
1.71
1.98
2.24
2.19
2.60
3.08
3.58
3.88
4.24
0.67
14.10%
11.34%
—
12.39
EPS growth%
29.39
32.23
30.17
30.31
30.64
32.92
30.38
27.62
29.73
30.95
14.97
30.38
30.34
34
0.78
Bookvalue per sh€
0.48
0.46
0.43
0.42
0.38
0.40
0.36
0.38
0.33
0.30
1.00
(4.59%)
(5.85%)
—
0.52
FCF per share€
1.19
1.40
1.49
1.73
1.86
1.86
2.07
2.34
2.51
2.60
0.90
6.96%
9.65%
—
0.32
Dividend per sh€
0.90
0.82
0.84
0.73
0.65
0.59
0.54
0.52
0.45
0.50
0.30
(5.22%)
(6.23%)
—
7.52
Div yield (avg)%
5.25
4.05
7.03
9.50
6.90
6.75
9.05
6.58
7.51
8.94
9.26
7.51
6.97
22
22.36
Payout ratio%
7.75
7.68
7.30
7.95
9.86
10.97
12.77
14.24
12.06
12.33
13.42
12.33
10.42
67
155.1
Shares (diluted)M
172.6
176.7
169.8
184.7
190.5
179.1
165.3
187.1
173.5
170.6
158.0
(2.19%)
(0.09%)
24
5.08
Buyback yield%
16.52
19.35
17.36
19.86
18.50
15.77
18.08
18.89
19.56
20.79
6.27
18.89
18.70
26
1.160
D/E ratiox
0.773
0.728
0.734
0.686
0.674
0.667
0.646
0.610
0.649
0.609
0.937
0.646
0.671
22
64.36
Enterprise value€M
31.73
29.80
26.66
27.50
25.85
26.76
28.34
30.15
27.97
28.75
103.3
2.15%
(1.70%)
13
156.0
LT debt€M
65.65
65.86
70.41
67.77
73.77
80.41
96.36
107.3
110.3
116.0
12.98
9.48%
6.93%
72
Revenue
€121.0M
6.64%
1.00×
Cost of revenue
€68.39M
6.55%
0.99×
Operating expenses
€22.56M
7.12%
1.05×
Property and equipment
16.79%
Spread over hurdle
29.61%