7.429
Revenue€M
21.24
21.67
22.26
23.21
23.77
24.47
24.44
24.51
24.97
25.13
8.182
1.11%
1.74%
68
15.55
Revenue growth%
2.65
5.26
8.07
10.84
12.05
9.56
7.85
9.60
12.37
10.01
7.40
9.60
9.58
60
14.50
Gross margin%
2.27
4.51
4.28
4.78
7.60
7.46
8.34
9.60
12.30
11.38
27.15
9.60
7.53
51
22.29
Operating margin%
3.96
4.73
5.82
4.35
4.54
3.20
0.40
3.25
4.71
6.51
25.75
3.25
4.44
53
26.37
Net margin%
17.64
20.18
17.85
18.89
17.67
18.16
17.04
16.85
18.35
19.26
29.42
18.16
18.00
66
8.085
P/E ratio (avg)x
29.25
30.92
30.02
30.46
30.11
29.65
32.11
28.83
30.99
31.63
6.441
30.99
30.29
10
17.63
EV/EBITx
14.69
16.92
17.16
18.59
19.05
19.53
22.51
25.10
29.46
29.82
36.21
25.10
19.29
87
25.96
FCF yield (avg)%
16.20
14.11
14.11
11.98
14.96
17.34
16.33
18.82
17.23
19.29
5.08
17.34
16.27
31
13.30
FCF margin%
10.85
11.04
9.52
11.08
10.51
8.32
8.59
8.93
11.06
12.17
27.83
8.93
10.68
32
1.593
FCF / Net incomex
0.585
0.588
0.527
0.529
0.476
0.452
0.492
0.441
0.409
0.402
0.283
0.441
0.484
89
22.95
ROIC%
25.28
28.27
29.88
28.93
30.05
32.37
33.23
31.48
31.14
28.50
14.57
31.48
29.96
38
26.46
Return on equity%
23.55
22.99
23.17
23.33
23.33
23.69
21.41
21.45
22.18
20.11
9.61
21.45
23.08
74
25.59
Return on assets%
29.09
28.86
28.09
28.02
28.29
27.78
30.26
32.14
31.73
31.23
29.88
31.23
28.97
55
0.16
EPS€
0.82
0.85
0.92
0.93
0.99
1.17
1.20
1.42
1.46
1.65
0.17
10.69%
9.08%
—
23.59
EPS growth%
2.32
1.80
3.32
1.32
0.40
2.56
2.41
2.50
1.10
3.99
11.88
2.50
2.36
55
0.25
Bookvalue per sh€
0.33
0.34
0.37
0.39
0.37
0.42
0.41
0.39
0.39
0.43
0.31
2.71%
2.90%
—
0.35
FCF per share€
0.39
0.42
0.43
0.43
0.47
0.41
0.37
0.38
0.40
0.39
0.12
(3.22%)
(0.59%)
—
0.30
Dividend per sh€
0.47
0.50
0.59
0.59
0.62
0.62
0.73
0.80
0.83
0.94
0.48
8.69%
7.37%
—
25.66
Div yield (avg)%
11.91
10.99
9.37
7.75
8.79
11.05
13.67
13.56
13.66
13.71
15.12
13.66
11.48
47
2.97
Payout ratio%
26.24
28.62
31.25
30.84
32.58
34.13
34.51
37.39
37.10
39.03
19.24
37.10
33.36
20
40.15
Shares (diluted)M
32.67
29.43
27.56
27.35
24.44
26.39
28.25
26.29
23.53
24.82
38.84
0.30%
(2.36%)
39
15.17
Buyback yield%
23.57
20.90
22.60
25.48
23.77
24.81
26.29
28.68
26.44
23.83
29.09
26.29
24.32
32
1.371
D/E ratiox
0.411
0.475
0.567
0.574
0.564
0.624
0.735
0.837
0.988
1.120
1.732
0.837
0.599
78
13.77
Enterprise value€M
8.281
8.461
7.710
7.952
8.465
7.834
7.844
8.103
8.908
8.803
34.00
0.79%
1.02%
83
7.501
LT debt€M
11.47
11.76
11.15
10.95
10.28
9.423
9.172
9.708
9.436
10.28
17.81
—
(2.43%)
50
Revenue
€25.13M
1.74%
1.00×
Cost of revenue
€13.62M
1.35%
0.96×
Operating expenses
€5.712M
2.37%
1.06×
Property and equipment
18.81%
Spread over hurdle
15.15%