7.286
Revenue€M
62.76
64.45
64.45
63.69
63.54
65.40
65.23
65.35
64.98
66.56
8.031
0.93%
0.51%
15
28.09
Revenue growth%
7.05
7.51
5.19
2.52
4.68
5.14
4.52
5.71
5.57
6.04
11.56
5.57
5.38
16
4.23
Gross margin%
23.72
25.34
22.77
23.59
22.68
23.76
24.42
26.11
23.99
25.47
9.75
24.42
23.87
94
13.66
Operating margin%
24.49
25.69
26.19
24.45
21.96
23.62
21.65
19.59
18.03
18.98
18.22
19.59
22.79
5
6.54
Net margin%
4.61
3.59
2.62
0.42
2.72
2.26
2.78
2.29
4.83
5.33
14.79
2.78
2.75
13
10.66
P/E ratio (avg)x
26.27
25.25
26.38
24.26
26.02
23.27
21.95
22.97
23.18
20.12
26.56
22.97
23.77
63
19.21
EV/EBITx
21.37
22.20
23.69
24.27
22.49
21.63
20.39
18.24
16.25
14.51
11.12
18.24
21.50
74
22.84
FCF yield (avg)%
16.18
17.36
16.66
18.45
19.42
18.60
17.96
17.57
16.67
18.94
19.37
17.96
17.77
79
8.38
FCF margin%
4.15
4.61
5.49
4.93
6.87
6.63
8.98
11.48
11.97
9.93
2.38
9.93
6.75
21
1.096
FCF / Net incomex
0.161
0.148
0.161
0.140
0.122
0.107
0.109
0.114
0.110
0.115
0.681
0.110
0.118
12
24.04
ROIC%
29.06
31.68
29.40
27.65
30.60
29.30
31.29
32.93
31.17
29.36
26.14
31.17
30.00
33
8.63
Return on equity%
13.04
14.29
15.88
15.63
12.77
15.54
15.76
18.26
18.56
19.22
28.70
18.26
15.69
15
29.14
Return on assets%
15.54
14.64
15.16
15.59
13.43
15.25
15.05
14.29
12.11
9.67
27.51
14.29
14.84
10
1.47
EPS€
0.31
0.31
0.34
0.32
0.31
0.31
0.27
0.23
0.22
0.19
1.62
(8.95%)
(3.81%)
—
14.44
EPS growth%
18.59
17.82
19.08
19.57
16.73
17.53
17.10
17.55
19.53
21.77
12.44
17.55
18.21
20
1.71
Bookvalue per sh€
1.07
1.06
0.98
1.05
0.99
1.00
1.07
1.04
1.12
1.06
1.45
1.43%
(0.19%)
—
1.23
FCF per share€
0.20
0.18
0.17
0.17
0.18
0.19
0.21
0.20
0.19
0.19
0.99
0.49%
(0.01%)
—
1.68
Dividend per sh€
0.78
0.81
0.84
0.90
0.86
0.84
0.81
0.75
0.80
0.74
0.57
(3.04%)
(0.36%)
—
29.87
Div yield (avg)%
10.79
8.75
6.95
4.28
3.97
4.50
2.63
1.41
0.58
1.96
20.08
1.96
4.13
72
11.45
Payout ratio%
28.18
26.95
25.44
26.71
26.75
24.49
24.71
26.41
25.78
24.02
15.06
24.71
26.09
32
26.78
Shares (diluted)M
31.21
32.21
33.64
33.32
37.68
42.15
41.03
42.72
48.25
50.47
28.15
6.02%
4.45%
50
7.55
Buyback yield%
21.23
18.32
16.65
17.95
20.15
18.77
16.31
16.77
14.65
15.61
14.82
16.31
17.36
74
1.303
D/E ratiox
1.374
1.224
1.303
1.405
1.501
1.598
1.481
1.374
1.235
1.156
1.114
1.374
1.374
33
51.00
Enterprise value€M
75.96
76.27
75.29
82.99
91.70
90.94
90.32
94.64
109.1
122.8
13.31
6.02%
4.11%
43
74.00
LT debt€M
13.65
12.48
12.88
11.49
11.37
11.76
11.47
11.01
12.07
11.23
44.21
(0.24%)
(1.02%)
77
Revenue
€66.56M
0.51%
1.00×
Cost of revenue
€42.47M
0.71%
1.02×
Operating expenses
€7.875M
0.43%
0.99×
Goodwill & intangibles
19.58%
Property and equipment
18.62%