14.06
Revenue€M
9.257
9.937
11.00
11.85
12.97
13.95
14.91
16.13
17.88
19.03
15.04
7.97%
8.28%
36
28.55
Revenue growth%
18.80
19.64
22.46
21.64
24.59
27.58
30.31
31.34
30.82
28.91
26.35
30.31
26.08
59
7.25
Gross margin%
31.85
34.61
36.71
38.44
39.30
40.67
39.81
41.70
38.98
36.74
3.96
39.81
38.71
89
16.51
Operating margin%
23.90
26.44
27.83
29.32
29.37
30.87
31.69
29.82
27.46
26.33
6.11
29.82
28.57
34
10.73
Net margin%
13.47
12.07
14.75
13.27
14.65
16.66
18.45
19.15
16.83
16.54
13.48
16.83
15.64
37
21.77
P/E ratio (avg)x
15.71
14.79
14.04
13.75
13.27
13.57
12.83
12.63
12.16
13.42
29.19
12.83
13.49
29
13.82
EV/EBITx
19.58
22.27
21.61
24.67
27.02
30.55
33.30
33.41
35.96
38.45
16.87
33.41
28.78
40
13.43
FCF yield (avg)%
28.05
29.11
29.75
31.61
32.37
30.92
29.68
29.45
30.56
30.77
19.95
30.56
30.15
30
28.37
FCF margin%
27.08
25.63
24.03
23.64
23.09
25.38
23.19
25.25
28.01
30.07
2.56
25.38
25.31
29
0.239
FCF / Net incomex
1.914
2.145
1.998
1.896
1.827
1.686
1.862
1.951
2.102
2.076
0.677
1.951
1.933
77
22.68
ROIC%
27.47
27.42
27.31
24.55
25.07
27.82
25.68
26.87
29.77
28.83
27.72
27.82
27.36
92
13.17
Return on equity%
27.49
30.15
27.95
30.55
32.31
30.45
33.05
35.85
37.94
37.93
21.20
35.85
31.43
91
13.14
Return on assets%
0.40
0.79
2.12
0.40
0.40
0.40
0.40
2.79
2.38
1.24
3.63
1.24
0.60
29
—
EPS€
—
—
—
—
—
—
—
—
—
—
0.01
(1.30%)
(1.39%)
—
22.75
EPS growth%
4.21
5.37
6.07
8.00
8.60
11.46
11.31
8.70
11.64
13.97
13.64
11.46
8.65
90
—
Bookvalue per sh€
—
—
—
—
—
—
—
—
—
—
—
(0.15%)
(1.39%)
—
0.01
FCF per share€
—
—
—
—
—
—
—
—
—
—
—
1.78%
(1.11%)
—
—
Dividend per sh€
—
—
—
—
—
—
—
—
—
—
—
(1.28%)
(2.78%)
—
25.45
Div yield (avg)%
19.78
22.02
19.50
18.97
21.04
21.25
21.77
24.48
24.53
23.06
22.86
23.06
21.51
80
21.63
Payout ratio%
22.03
24.20
25.87
24.84
23.76
24.92
27.43
29.75
28.21
30.55
29.06
28.21
25.39
84
1.260
Shares (diluted)B
1.605
1.770
1.847
2.020
2.241
2.624
2.610
2.963
2.924
3.385
1.226
8.60%
8.91%
86
26.87
Buyback yield%
16.15
17.87
19.64
18.79
18.80
20.52
20.25
20.56
17.66
17.76
27.83
20.25
18.80
76
1.458
D/E ratiox
0.511
0.533
0.593
0.599
0.563
0.600
0.568
0.619
0.673
0.727
0.785
0.619
0.596
78
12.81
Enterprise value€M
1.400
1.606
1.830
1.756
1.720
1.955
2.221
2.229
2.093
2.097
6.878
4.04%
5.34%
15
2.333
LT debt€M
6.504
7.253
7.665
8.485
8.029
7.463
6.983
7.100
7.920
8.271
10.17
0.59%
2.62%
91
Revenue
€19.03M
8.28%
1.00×
Cost of revenue
€13.32M
8.34%
1.01×
Operating expenses
€3.967M
7.97%
0.97×
Property and equipment
19.58%
Spread over hurdle
(5.11%)