25.09
Revenue€M
15.81
16.61
17.14
17.53
18.53
19.14
20.01
21.07
21.79
22.35
27.29
3.82%
3.98%
90
18.51
Revenue growth%
17.53
14.86
13.99
11.68
14.08
13.33
15.94
17.10
19.82
21.29
21.77
17.10
15.40
87
8.01
Gross margin%
9.21
7.06
6.96
5.72
5.53
6.27
7.44
5.09
3.59
3.08
4.03
5.09
6.00
85
20.64
Operating margin%
26.59
27.28
26.62
27.65
28.36
27.61
30.50
32.52
30.34
28.32
19.25
30.34
27.99
83
27.94
Net margin%
26.72
25.38
23.75
26.43
28.49
28.93
30.49
32.51
35.03
36.81
12.91
32.51
28.71
17
11.86
P/E ratio (avg)x
11.52
11.76
12.92
14.97
15.11
16.14
17.56
17.89
19.62
19.97
27.85
17.89
15.62
19
16.77
EV/EBITx
67.26
80.62
96.03
113.2
121.0
136.1
145.4
162.8
167.8
172.2
16.63
162.8
128.5
28
21.37
FCF yield (avg)%
18.24
20.04
19.36
16.46
14.91
13.46
12.68
12.03
13.24
11.42
12.25
12.68
14.18
93
12.12
FCF margin%
0.40
0.40
2.75
0.99
0.40
0.40
0.40
1.08
1.89
0.40
24.01
0.40
0.40
29
1.662
FCF / Net incomex
0.901
0.816
0.797
0.756
0.831
0.768
0.863
0.943
0.993
0.999
1.479
0.943
0.847
89
12.26
ROIC%
19.02
21.90
23.28
20.84
21.99
21.29
24.18
27.15
25.64
26.60
6.85
25.64
22.63
18
4.18
Return on equity%
28.12
28.54
29.86
29.45
30.27
31.35
29.34
31.85
31.26
29.97
23.59
31.26
29.92
85
11.22
Return on assets%
3.98
3.21
2.98
1.59
4.59
3.78
6.41
7.50
9.67
6.70
27.92
6.70
4.28
11
0.30
EPS€
0.45
0.44
0.44
0.45
0.46
0.48
0.50
0.50
0.54
0.51
0.32
1.89%
1.33%
—
8.94
EPS growth%
24.49
27.18
30.14
31.71
33.29
33.92
31.61
29.76
28.14
25.52
12.58
29.76
29.95
25
0.31
Bookvalue per sh€
0.49
0.49
0.50
0.51
0.57
0.64
0.73
0.81
0.90
0.90
0.14
9.64%
7.51%
—
0.20
FCF per share€
0.20
0.19
0.19
0.17
0.15
0.14
0.12
0.13
0.11
0.12
0.22
(5.33%)
(6.96%)
—
0.10
Dividend per sh€
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.37
2.03%
0.98%
—
11.43
Div yield (avg)%
22.20
22.76
21.44
19.69
19.55
21.67
24.13
26.82
25.74
27.62
16.96
25.74
22.48
74
19.23
Payout ratio%
28.69
31.22
29.96
28.67
28.64
28.12
28.70
27.45
27.07
27.66
11.41
27.66
28.65
62
19.44
Shares (diluted)M
19.12
17.65
18.14
18.08
16.78
16.42
15.25
16.36
17.12
16.40
18.79
(0.45%)
(0.56%)
81
28.56
Buyback yield%
13.42
13.36
12.94
14.85
12.62
10.95
8.25
8.38
11.36
10.75
26.14
10.75
11.99
93
1.183
D/E ratiox
1.043
0.980
1.042
0.884
0.900
0.899
0.919
0.933
1.004
1.054
1.251
0.933
0.956
25
1.377
Enterprise value€M
12.87
12.46
13.35
13.95
13.53
14.98
15.50
17.29
17.26
19.00
18.87
7.02%
4.02%
27
13.25
LT debt€M
12.94
13.60
12.97
14.18
13.82
13.02
14.32
15.87
15.02
16.09
26.17
3.09%
1.59%
78
Revenue
€22.35M
3.98%
1.00×
Cost of revenue
€12.59M
4.13%
1.01×
Operating expenses
€4.680M
3.97%
1.00×
Goodwill & intangibles
20.44%
Property and equipment
17.83%