22.05
Revenue€M
22.00
22.88
23.97
24.85
26.08
26.93
28.58
30.20
31.90
32.71
23.02
4.64%
4.18%
84
5.53
Revenue growth%
1.35
0.40
0.40
0.70
2.10
3.72
6.43
9.14
12.06
9.22
12.81
9.14
2.91
22
28.36
Gross margin%
10.75
9.73
11.21
8.69
9.93
9.47
10.21
7.24
7.56
7.48
12.07
7.56
9.60
27
11.15
Operating margin%
12.28
15.01
12.79
14.65
14.28
12.13
14.25
16.53
16.49
16.77
4.66
16.49
14.46
31
3.58
Net margin%
25.14
27.34
26.72
26.67
25.39
24.67
26.61
27.39
29.07
28.81
26.46
27.39
26.70
44
34.41
P/E ratio (avg)x
6.781
6.427
5.868
6.454
6.341
6.590
6.584
7.273
7.963
8.498
13.80
7.273
6.587
79
8.200
EV/EBITx
18.46
16.65
17.74
19.14
18.00
16.65
17.66
15.16
13.78
13.38
13.94
15.16
17.15
32
22.83
FCF yield (avg)%
20.97
22.32
22.76
24.56
26.15
28.31
31.20
31.09
33.80
35.08
4.68
31.20
27.23
55
15.67
FCF margin%
15.66
14.97
12.85
13.10
15.69
14.57
13.92
16.69
18.15
19.06
7.14
16.69
15.32
19
1.042
FCF / Net incomex
1.129
1.007
1.000
1.116
1.001
1.068
0.950
0.849
0.918
1.007
0.706
0.950
1.004
30
22.92
ROIC%
19.86
21.07
20.07
22.77
20.09
20.80
20.39
18.24
17.42
17.57
27.58
18.24
20.08
10
17.67
Return on equity%
19.56
21.66
24.03
23.17
23.96
21.20
23.01
22.40
23.13
24.37
22.38
23.01
23.07
52
18.00
Return on assets%
0.40
0.96
1.33
0.40
0.40
0.40
0.40
0.40
0.40
1.53
20.97
0.40
0.40
63
0.95
EPS€
1.86
2.21
2.69
2.79
3.39
3.35
3.88
3.84
3.90
4.67
1.01
6.61%
10.15%
—
13.57
EPS growth%
20.51
21.60
20.75
20.73
22.29
24.95
25.44
25.22
23.58
22.60
14.68
24.95
22.44
15
1.39
Bookvalue per sh€
0.26
0.25
0.25
0.23
0.23
0.24
0.22
0.21
0.22
0.21
2.23
(1.53%)
(3.47%)
—
1.75
FCF per share€
0.57
0.55
0.53
0.54
0.58
0.55
0.51
0.51
0.60
0.61
1.58
0.83%
1.88%
—
0.97
Dividend per sh€
3.53
3.50
4.03
4.90
5.34
5.60
6.51
7.71
8.17
9.90
2.06
13.11%
11.09%
—
7.00
Div yield (avg)%
31.69
33.54
35.97
34.27
34.36
35.15
35.27
33.73
35.72
36.68
5.59
35.27
34.76
16
10.93
Payout ratio%
29.47
28.21
25.67
23.90
22.25
21.91
19.65
18.41
18.00
20.83
26.27
19.65
22.08
10
10.83
Shares (diluted)M
10.96
11.61
12.55
12.73
14.62
14.15
15.96
17.61
18.84
18.95
11.36
5.32%
5.09%
52
26.59
Buyback yield%
2.03
0.40
0.40
2.16
2.75
4.89
2.48
3.60
4.51
6.46
11.52
4.51
2.61
38
1.217
D/E ratiox
1.089
1.240
1.412
1.413
1.435
1.569
1.681
1.899
1.851
1.894
0.955
1.851
1.502
48
3.558
Enterprise value€M
44.33
43.59
43.10
42.69
42.55
41.82
40.08
37.85
41.60
39.23
23.98
(1.61%)
(2.20%)
22
33.31
LT debt€M
14.91
13.43
12.33
11.86
11.08
10.02
10.26
11.35
11.64
11.13
34.47
0.08%
(2.36%)
64
Revenue
€32.71M
4.18%
1.00×
Cost of revenue
€18.95M
3.96%
0.98×
Operating expenses
€5.844M
4.59%
1.04×
Goodwill & intangibles
20.39%
Property and equipment
17.87%