17.86
Revenue€M
38.11
40.13
42.76
45.28
47.51
51.49
55.81
59.62
63.51
67.65
19.20
7.32%
6.68%
90
17.07
Revenue growth%
25.76
25.96
25.34
27.67
28.55
26.06
27.63
27.96
29.33
28.26
10.88
27.96
27.65
34
23.32
Gross margin%
18.87
18.47
15.67
15.24
16.20
13.40
16.34
17.51
18.34
18.80
28.19
17.51
16.92
49
4.64
Operating margin%
11.40
8.71
11.57
14.10
16.75
17.86
17.75
18.46
20.44
18.75
28.34
18.46
17.25
93
12.94
Net margin%
24.28
23.27
26.11
25.44
23.66
21.69
21.34
21.98
23.86
24.85
22.74
21.98
23.76
22
9.355
P/E ratio (avg)x
33.32
33.76
37.55
34.22
33.16
33.61
34.19
36.56
32.96
31.20
17.23
33.61
33.69
49
14.76
EV/EBITx
23.68
23.41
25.62
24.45
25.66
25.60
26.65
29.82
30.10
28.07
26.19
28.07
25.64
26
20.77
FCF yield (avg)%
18.54
20.45
18.60
18.79
20.24
22.31
19.51
18.90
19.54
16.86
17.90
19.51
19.20
62
10.19
FCF margin%
15.73
14.76
15.21
12.96
12.95
13.88
11.60
11.99
9.28
10.97
26.84
11.60
12.95
41
0.952
FCF / Net incomex
2.577
2.928
3.138
3.530
4.216
4.113
4.029
3.939
3.853
4.333
0.861
4.029
3.896
54
12.98
ROIC%
5.62
7.78
9.63
10.66
10.28
8.92
7.13
5.53
5.37
6.75
16.94
6.75
7.46
57
24.37
Return on equity%
9.78
11.11
9.18
11.25
10.32
13.00
14.14
15.19
13.49
12.55
21.45
13.49
11.90
87
23.31
Return on assets%
12.29
11.64
14.28
16.35
14.12
13.34
15.22
16.11
18.69
18.47
2.23
16.11
14.75
79
2.70
EPS€
4.77
4.25
4.55
4.03
4.48
4.48
4.83
4.71
5.03
4.87
3.00
1.69%
0.47%
—
19.33
EPS growth%
3.95
4.72
4.20
3.74
3.08
5.88
6.66
9.60
11.78
12.25
12.32
9.60
5.30
61
3.99
Bookvalue per sh€
6.16
5.93
5.78
6.05
5.77
6.10
6.78
6.90
7.74
8.19
1.73
7.27%
4.26%
—
5.86
FCF per share€
5.39
5.60
6.23
6.24
7.04
7.34
6.96
7.19
7.89
7.47
1.34
1.19%
2.41%
—
1.90
Dividend per sh€
1.77
2.08
2.29
2.31
2.40
2.86
2.97
3.10
3.28
3.52
3.64
7.94%
8.77%
—
4.38
Div yield (avg)%
19.73
22.08
23.33
25.83
28.04
27.95
26.94
24.25
22.49
24.76
18.04
24.76
24.51
48
11.08
Payout ratio%
1.82
0.40
2.92
5.69
7.45
9.06
6.56
4.47
2.99
4.46
20.48
4.47
4.46
41
5.906
Shares (diluted)M
8.107
8.871
8.686
9.513
10.27
11.50
11.34
12.55
13.63
13.75
6.055
6.02%
5.24%
87
29.15
Buyback yield%
18.65
16.31
13.81
11.19
11.83
9.44
11.86
14.42
16.79
15.88
10.13
14.42
14.11
21
1.290
D/E ratiox
1.058
1.147
1.328
1.582
1.681
1.815
2.093
2.212
2.192
2.367
1.149
2.192
1.748
36
63.04
Enterprise value€M
102.2
109.3
127.8
131.7
137.4
160.3
171.3
188.9
213.1
207.7
31.11
8.61%
8.30%
36
3.243
LT debt€M
32.84
31.81
32.34
28.88
30.97
29.31
30.45
32.48
35.45
36.99
72.52
3.62%
0.14%
88
Revenue
€67.65M
6.68%
1.00×
Cost of revenue
€41.24M
6.73%
1.00×
Operating expenses
€12.14M
6.33%
0.97×
Goodwill & intangibles
16.55%
Property and equipment
15.76%
Spread over hurdle
(0.90%)