78.50
Revenue€M
244.4
262.3
274.8
291.8
311.1
327.7
342.5
363.2
376.3
390.7
87.62
4.66%
5.17%
7
20.72
Revenue growth%
23.35
25.09
27.90
28.44
30.79
30.65
29.78
30.65
31.74
30.10
25.14
30.65
29.94
64
18.53
Gross margin%
30.79
28.00
27.50
25.34
27.67
25.97
24.75
26.11
26.20
26.46
3.96
26.11
26.33
7
11.35
Operating margin%
15.19
13.30
12.09
13.50
13.77
16.72
14.33
14.69
17.37
16.26
23.35
16.26
14.51
24
5.55
Net margin%
33.07
35.38
34.57
34.58
36.37
38.98
41.67
43.64
40.97
42.11
15.37
41.67
37.67
33
28.13
P/E ratio (avg)x
28.10
27.72
29.78
32.86
32.30
36.30
33.32
37.52
42.05
39.03
23.99
37.52
33.09
72
25.80
EV/EBITx
35.53
40.86
39.62
39.28
44.69
47.66
47.07
50.56
58.75
56.55
24.38
50.56
45.88
14
4.33
FCF yield (avg)%
25.55
28.05
27.85
30.12
31.24
28.93
31.52
30.06
30.29
31.79
7.00
30.29
30.09
73
27.96
FCF margin%
28.73
31.43
31.95
32.27
31.31
29.31
27.47
28.30
29.09
28.55
5.10
28.55
29.20
90
0.706
FCF / Net incomex
0.871
0.857
0.875
0.867
0.813
0.736
0.645
0.579
0.543
0.555
0.268
0.579
0.775
49
29.78
ROIC%
32.21
35.05
37.35
35.75
36.91
39.15
39.06
38.68
38.78
39.66
2.58
39.06
38.01
72
4.05
Return on equity%
1.18
2.39
5.20
5.24
6.06
4.75
1.95
4.21
5.43
3.65
19.86
4.21
4.48
7
16.24
Return on assets%
19.05
18.90
18.94
16.55
18.25
17.74
20.53
23.23
24.84
25.28
8.65
23.23
19.00
14
3.89
EPS€
2.48
2.26
2.17
2.16
2.16
1.96
1.74
1.82
1.94
1.92
4.04
(2.28%)
(3.81%)
—
17.50
EPS growth%
30.29
29.11
31.32
28.56
30.58
33.56
33.72
32.51
32.26
31.63
9.15
32.51
31.47
21
5.42
Bookvalue per sh€
6.02
6.31
6.41
7.04
6.18
6.09
6.48
6.56
6.37
6.96
4.44
2.41%
1.94%
—
5.69
FCF per share€
8.28
8.09
9.46
9.77
9.79
11.59
12.24
13.32
13.09
12.99
7.89
5.83%
5.21%
—
1.79
Dividend per sh€
7.00
7.83
8.79
10.58
12.80
14.01
15.12
15.41
18.30
21.88
9.90
11.32%
13.22%
—
19.07
Div yield (avg)%
22.49
25.32
22.70
20.03
19.12
20.52
22.37
24.66
24.70
26.06
12.98
24.66
22.60
76
28.15
Payout ratio%
17.36
15.23
16.83
19.20
19.17
20.08
21.12
22.12
23.91
21.84
22.90
21.84
19.64
51
30.87
Shares (diluted)M
39.50
36.57
35.60
39.63
44.98
50.57
56.07
63.07
72.45
67.25
30.26
8.38%
6.13%
84
27.04
Buyback yield%
12.99
13.49
15.54
12.55
10.97
8.51
6.63
5.73
6.83
9.54
8.20
6.83
10.25
81
0.841
D/E ratiox
0.606
0.590
0.610
0.580
0.576
0.559
0.533
0.521
0.567
0.522
0.413
0.533
0.571
66
318.9
Enterprise value€M
42.97
44.60
41.08
42.49
40.74
34.75
35.58
34.39
36.53
33.40
134.6
(3.89%)
(1.82%)
26
255.3
LT debt€M
521.1
556.5
616.8
679.6
676.5
791.8
770.4
732.0
850.4
963.1
464.4
7.32%
6.82%
8
Revenue
€390.7M
5.17%
1.00×
Cost of revenue
€273.5M
5.17%
1.00×
Operating expenses
€60.54M
5.16%
1.00×
Property and equipment
13.80%
Spread over hurdle
(2.62%)