5.370
Revenue€M
26.84
28.03
28.23
28.60
29.79
29.94
30.19
30.52
30.97
32.28
5.523
1.62%
2.04%
64
7.28
Revenue growth%
15.27
13.75
12.72
10.73
9.47
10.68
13.18
11.93
10.19
12.64
18.83
11.93
12.29
8
11.22
Gross margin%
27.87
28.17
28.19
27.07
27.63
26.07
24.55
27.13
24.46
24.11
10.86
24.55
27.10
92
16.97
Operating margin%
4.80
2.84
2.89
5.27
6.20
8.56
7.23
5.29
6.73
8.10
16.03
7.23
5.75
64
11.39
Net margin%
25.67
25.18
23.71
21.53
20.51
18.55
16.92
19.51
17.18
16.46
20.13
17.18
20.01
57
33.59
P/E ratio (avg)x
16.61
18.32
18.69
20.03
22.85
23.99
25.17
30.04
36.00
41.04
6.886
30.04
23.42
91
36.54
EV/EBITx
22.26
21.05
22.93
25.21
28.94
31.03
34.42
36.40
39.40
44.16
30.85
36.40
29.99
65
7.59
FCF yield (avg)%
14.90
14.78
13.22
10.66
9.61
11.29
9.38
7.32
8.52
7.83
12.12
8.52
10.13
48
4.93
FCF margin%
10.22
9.85
11.13
10.11
9.32
10.64
8.82
8.61
9.76
10.43
23.69
9.76
9.98
10
1.120
FCF / Net incomex
1.131
1.185
1.158
1.161
1.257
1.243
1.177
1.097
0.932
0.898
0.577
1.097
1.159
72
8.99
ROIC%
8.70
9.82
11.31
9.24
11.88
13.93
14.47
16.08
14.03
16.43
2.40
14.47
12.91
30
26.09
Return on equity%
20.47
20.55
20.60
22.26
19.98
19.14
19.13
19.23
18.00
18.04
7.78
19.13
19.60
28
29.55
Return on assets%
20.22
20.95
22.65
21.40
21.62
20.02
20.38
22.31
19.89
18.80
6.90
20.02
20.66
10
1.25
EPS€
0.93
0.90
0.91
1.02
1.01
1.08
0.99
1.07
0.99
0.97
1.33
(0.79%)
0.43%
—
5.20
EPS growth%
20.97
21.57
21.57
20.44
18.38
21.26
23.96
26.11
23.33
22.53
9.34
23.33
21.57
59
0.75
Bookvalue per sh€
1.48
1.56
1.52
1.62
1.50
1.47
1.55
1.47
1.60
1.48
0.43
(0.22%)
0.46%
—
1.05
FCF per share€
0.63
0.58
0.62
0.63
0.61
0.63
0.63
0.67
0.63
0.70
1.04
2.95%
1.33%
—
0.78
Dividend per sh€
0.86
0.92
0.93
1.01
1.00
0.99
1.02
1.01
1.11
1.24
1.30
4.35%
3.59%
—
21.13
Div yield (avg)%
5.39
2.86
2.27
1.33
4.30
6.81
7.78
7.12
5.96
6.91
10.23
6.91
5.68
81
22.14
Payout ratio%
21.45
20.06
19.61
18.84
17.09
20.07
22.33
24.22
22.11
19.32
27.95
22.11
20.07
11
12.98
Shares (diluted)M
14.22
14.80
13.42
13.80
15.32
16.89
16.61
17.74
16.90
15.48
13.04
0.20%
1.57%
78
4.24
Buyback yield%
8.03
7.97
7.19
9.82
11.39
13.29
13.72
16.13
17.78
19.08
16.37
16.13
12.34
77
1.508
D/E ratiox
1.708
1.800
1.921
1.766
1.659
1.644
1.566
1.439
1.357
1.242
0.384
1.439
1.651
56
24.98
Enterprise value€M
45.91
48.90
48.06
52.38
46.57
44.74
47.11
41.07
40.45
37.06
3.603
(4.46%)
(1.83%)
67
23.83
LT debt€M
35.80
35.60
31.42
31.12
29.91
30.24
27.45
29.64
26.39
26.61
16.72
(2.31%)
(3.42%)
77
Revenue
€32.28M
2.04%
1.00×
Cost of revenue
€19.77M
1.84%
0.98×
Operating expenses
€5.829M
2.41%
1.04×
Property and equipment
16.61%