9.777
Revenue€M
18.47
18.84
19.17
20.06
20.22
21.00
21.62
21.90
22.37
22.91
10.27
2.53%
2.29%
52
8.13
Revenue growth%
19.32
17.33
18.01
15.64
17.19
17.05
19.01
16.74
14.22
12.62
3.55
16.74
17.12
50
2.25
Gross margin%
23.94
21.04
19.01
16.89
15.86
16.96
17.45
14.72
13.35
12.08
25.70
14.72
16.92
67
10.28
Operating margin%
20.68
20.14
21.96
23.41
24.15
25.54
24.72
24.58
23.92
26.30
11.74
24.72
24.04
88
23.45
Net margin%
20.76
21.51
21.14
19.08
20.07
22.77
24.68
27.06
25.04
25.04
11.41
25.04
22.14
83
17.41
P/E ratio (avg)x
23.97
24.78
29.34
33.83
37.60
41.66
47.41
48.82
48.59
46.46
30.01
47.41
39.63
16
19.56
EV/EBITx
29.16
32.97
32.80
37.84
37.96
36.83
38.74
42.77
40.68
42.33
33.58
40.68
37.90
9
6.99
FCF yield (avg)%
14.17
15.41
14.22
16.16
13.18
12.42
13.98
11.35
14.28
14.03
9.11
13.98
14.10
48
16.67
FCF margin%
11.91
11.49
13.21
12.74
10.48
7.54
6.31
3.66
6.44
4.36
13.93
6.31
9.01
20
1.357
FCF / Net incomex
1.160
1.087
1.070
1.051
0.961
1.023
0.932
0.926
0.957
0.995
1.499
0.957
1.009
32
2.77
ROIC%
16.72
15.01
12.67
10.75
9.11
8.83
5.94
8.81
9.28
8.00
15.28
8.81
9.19
36
13.72
Return on equity%
12.16
14.91
13.40
13.20
11.79
14.77
13.11
15.41
15.39
13.97
5.65
14.77
13.69
22
12.42
Return on assets%
8.96
6.33
7.33
8.02
9.11
9.44
7.89
8.22
7.61
5.60
3.94
7.89
7.95
25
2.20
EPS€
1.12
1.19
1.09
1.24
1.29
1.30
1.32
1.24
1.28
1.23
2.33
(0.93%)
0.79%
—
9.95
EPS growth%
23.36
20.73
19.79
17.61
14.69
12.02
12.53
14.47
15.38
13.72
2.47
13.72
15.03
76
2.14
Bookvalue per sh€
1.01
1.08
1.07
1.05
1.19
1.34
1.50
1.63
1.70
1.78
1.73
8.50%
5.69%
—
1.17
FCF per share€
0.85
0.76
0.78
0.75
0.71
0.64
0.62
0.62
0.67
0.60
0.79
(3.24%)
(2.59%)
—
2.07
Dividend per sh€
2.52
2.86
2.96
2.98
2.92
2.78
2.57
2.92
2.89
2.82
1.00
(0.66%)
1.63%
—
24.25
Div yield (avg)%
21.93
19.75
22.36
25.10
25.26
26.91
26.15
27.18
26.98
29.11
8.51
26.98
25.71
20
20.01
Payout ratio%
16.89
14.89
17.24
14.46
12.93
11.83
12.97
12.77
15.54
15.26
16.57
12.97
14.68
56
10.68
Shares (diluted)M
11.21
10.13
10.87
10.61
10.77
9.756
9.185
10.04
11.40
11.28
10.84
0.93%
0.96%
52
20.51
Buyback yield%
2.35
0.84
1.58
0.40
2.28
2.25
0.40
0.65
2.91
4.07
17.87
2.25
1.92
14
1.399
D/E ratiox
1.468
1.343
1.297
1.379
1.539
1.556
1.551
1.647
1.861
1.857
0.537
1.647
1.545
80
6.606
Enterprise value€M
37.26
39.69
45.19
53.67
62.01
73.83
72.32
72.71
73.60
87.06
1.873
7.02%
10.00%
74
19.45
LT debt€M
24.57
23.09
23.44
26.51
24.68
26.24
29.15
29.37
30.70
29.13
6.555
3.37%
2.62%
18
Revenue
€22.91M
2.29%
1.00×
Cost of revenue
€15.77M
2.12%
0.98×
Operating expenses
€3.182M
2.46%
1.02×
Property and equipment
19.15%