74.74
Revenue€M
117.9
128.2
140.2
152.7
168.6
178.6
189.5
205.8
220.1
238.9
77.64
7.22%
8.38%
66
13.12
Revenue growth%
17.37
15.35
16.64
13.92
14.92
15.00
12.33
10.12
7.64
10.21
13.88
10.21
14.42
6
26.64
Gross margin%
26.29
24.65
26.66
23.78
25.32
24.80
25.81
25.91
24.45
22.27
2.46
24.80
25.06
48
14.98
Operating margin%
10.77
11.18
14.04
11.27
13.37
15.34
12.57
11.82
9.93
10.35
22.19
11.82
11.55
11
9.19
Net margin%
10.84
10.21
8.88
11.84
11.16
12.15
10.08
10.68
8.12
7.01
29.47
10.08
10.44
11
6.410
P/E ratio (avg)x
10.12
11.32
12.99
13.14
12.62
12.90
12.05
13.05
14.37
16.40
14.94
13.05
12.95
26
18.55
EV/EBITx
17.62
17.97
16.87
15.82
17.34
17.60
16.05
16.72
16.26
17.69
19.89
16.72
17.10
87
29.01
FCF yield (avg)%
30.11
31.31
33.80
36.53
36.86
37.12
37.79
39.71
41.28
41.66
6.20
39.71
36.99
58
8.52
FCF margin%
13.54
10.90
9.19
7.41
7.57
9.06
8.84
7.90
7.62
6.93
27.43
7.90
8.37
7
1.069
FCF / Net incomex
2.120
2.391
2.362
2.589
2.580
2.593
2.621
2.567
2.903
2.771
1.391
2.621
2.584
63
6.76
ROIC%
22.11
22.78
22.98
22.39
20.25
18.91
17.15
16.19
18.62
17.73
2.86
17.73
19.58
35
7.63
Return on equity%
3.75
2.23
1.40
0.40
0.40
0.40
0.94
0.83
3.07
3.14
15.49
0.94
1.17
12
6.51
Return on assets%
16.82
18.37
16.83
19.68
20.23
22.63
21.41
19.89
21.32
21.42
27.61
21.41
20.06
79
1.00
EPS€
2.05
2.08
2.01
1.85
2.03
2.21
2.32
2.38
2.41
2.60
1.06
5.13%
2.85%
—
23.31
EPS growth%
19.75
20.34
18.13
16.82
18.45
17.13
15.74
15.61
16.11
17.42
14.44
16.11
17.28
34
1.64
Bookvalue per sh€
1.23
1.28
1.34
1.18
1.09
1.18
1.28
1.32
1.23
1.22
0.55
2.32%
(1.29%)
—
1.69
FCF per share€
1.49
1.60
1.75
1.80
1.90
1.94
1.92
1.77
1.59
1.62
1.97
(3.15%)
1.70%
—
0.71
Dividend per sh€
2.86
2.61
2.76
2.59
2.72
2.57
2.93
2.67
3.00
3.06
1.71
2.39%
1.52%
—
21.31
Div yield (avg)%
8.87
10.80
8.88
8.87
10.68
10.24
11.03
10.47
11.90
12.61
14.57
11.03
10.58
19
26.37
Payout ratio%
10.44
12.65
13.97
15.79
16.61
19.35
19.31
18.17
16.02
16.63
17.07
18.17
16.32
72
50.22
Shares (diluted)M
57.03
64.03
67.85
64.73
72.40
67.02
72.96
67.12
61.97
60.44
50.92
(3.55%)
(0.26%)
79
14.96
Buyback yield%
14.75
13.15
10.79
8.00
9.07
6.64
7.43
7.97
8.04
8.37
20.58
7.97
8.20
64
1.101
D/E ratiox
0.997
0.999
0.952
1.009
1.151
1.275
1.485
1.695
1.903
1.810
1.298
1.695
1.213
21
117.4
Enterprise value€M
111.2
119.2
107.4
112.7
107.0
99.70
108.4
119.2
130.2
132.5
67.69
4.36%
1.25%
61
205.3
LT debt€M
105.9
112.2
130.7
155.5
149.8
157.9
161.3
190.6
195.7
216.8
23.14
7.68%
7.71%
35
Revenue
€238.9M
8.38%
1.00×
Cost of revenue
€138.3M
8.41%
1.00×
Operating expenses
€49.30M
9.19%
1.08×
Property and equipment
16.18%
Spread over hurdle
27.67%