13.55
Revenue€M
19.02
20.08
20.55
20.81
21.71
22.18
22.84
23.37
24.12
25.22
15.13
3.04%
3.28%
41
23.58
Revenue growth%
4.25
3.21
6.12
8.82
6.51
7.87
9.15
11.90
9.71
11.55
19.18
9.71
8.34
48
5.27
Gross margin%
2.15
1.31
0.40
2.07
2.67
4.09
2.30
3.03
1.42
3.78
3.66
3.03
2.23
47
2.24
Operating margin%
10.28
8.50
5.90
4.43
1.67
0.40
0.40
1.82
1.16
2.74
19.59
1.16
2.28
81
23.46
Net margin%
24.09
26.13
28.67
30.39
31.31
29.78
28.55
26.29
29.15
29.59
18.22
29.15
28.91
66
32.92
P/E ratio (avg)x
55.47
65.82
74.90
89.74
102.1
114.1
124.9
130.1
140.6
170.6
33.83
130.1
108.1
35
26.58
EV/EBITx
15.21
17.00
16.75
18.41
17.29
18.95
19.11
20.01
22.36
22.93
15.99
20.01
18.68
25
23.86
FCF yield (avg)%
31.18
29.67
31.96
31.93
34.09
36.37
33.82
34.48
36.34
34.93
11.61
34.93
33.95
64
11.21
FCF margin%
23.18
22.45
20.41
23.00
23.00
23.58
21.74
20.65
23.51
25.44
15.54
23.51
23.00
35
0.784
FCF / Net incomex
1.457
1.482
1.717
1.986
1.969
2.289
2.301
2.369
2.442
2.313
1.249
2.313
2.138
6
27.03
ROIC%
11.46
10.77
10.24
9.17
6.56
3.71
2.91
1.23
2.29
1.09
14.00
2.29
5.13
29
12.32
Return on equity%
18.51
19.16
19.25
18.07
18.55
18.01
17.39
15.07
17.49
19.92
22.03
17.49
18.29
80
3.42
Return on assets%
5.21
5.04
3.50
5.88
7.16
8.62
7.51
6.00
5.31
6.15
8.77
6.15
5.94
65
2.57
EPS€
0.55
0.55
0.54
0.56
0.59
0.65
0.58
0.59
0.61
0.62
2.70
1.06%
0.83%
—
25.93
EPS growth%
12.96
15.58
18.51
19.57
21.34
18.58
19.24
17.86
20.27
19.02
14.99
19.02
18.80
53
1.39
Bookvalue per sh€
3.04
2.73
2.93
2.93
2.87
2.79
3.09
2.94
2.91
2.72
0.61
(1.04%)
(0.56%)
—
0.62
FCF per share€
1.76
1.77
1.87
1.86
1.78
1.64
1.79
1.84
1.79
1.59
1.80
(2.21%)
(2.08%)
—
1.69
Dividend per sh€
0.73
0.69
0.62
0.67
0.62
0.61
0.63
0.58
0.58
0.64
1.92
0.58%
(1.38%)
—
7.89
Div yield (avg)%
19.63
20.44
19.70
18.61
17.78
18.51
18.62
18.61
20.20
19.18
28.06
18.62
18.90
23
10.84
Payout ratio%
14.89
15.61
13.70
11.35
10.76
12.64
10.12
12.64
15.51
14.48
4.39
12.64
13.17
33
6.270
Shares (diluted)M
7.112
7.669
8.571
8.320
7.436
7.773
8.641
9.570
9.905
10.84
6.273
7.83%
3.47%
81
10.16
Buyback yield%
29.35
28.62
30.05
28.03
28.49
26.95
25.05
26.96
27.92
30.68
15.56
26.96
28.26
69
1.189
D/E ratiox
0.504
0.543
0.558
0.558
0.552
0.574
0.622
0.657
0.693
0.743
0.314
0.657
0.566
18
7.898
Enterprise value€M
16.51
16.37
14.70
14.12
13.19
11.71
11.00
10.00
10.82
11.53
13.41
(2.66%)
(3.86%)
83
5.568
LT debt€M
31.03
32.25
30.62
28.05
30.17
30.31
28.32
28.63
29.22
27.72
5.493
(1.68%)
(0.69%)
54
Revenue
€25.22M
3.28%
1.00×
Cost of revenue
€13.42M
3.71%
1.04×
Operating expenses
€4.228M
2.35%
0.91×
Property and equipment
15.96%
Spread over hurdle
52.48%