27.30
Revenue€M
26.83
28.27
29.67
31.97
33.63
35.20
36.82
39.31
42.21
43.79
29.24
5.42%
5.67%
61
21.01
Revenue growth%
14.95
15.24
14.67
13.26
10.67
10.72
10.06
13.00
12.83
12.52
2.82
12.52
12.91
38
27.14
Gross margin%
14.54
14.17
11.18
12.12
9.66
12.55
14.69
12.39
13.64
15.95
22.38
13.64
13.10
77
17.31
Operating margin%
14.19
13.37
10.64
11.67
8.87
10.35
12.43
15.40
13.29
16.19
28.77
13.29
12.86
48
9.70
Net margin%
26.14
26.25
24.50
23.63
26.18
23.75
23.56
24.47
24.39
26.61
28.39
24.39
24.48
61
29.41
P/E ratio (avg)x
10.93
10.50
11.17
10.42
10.71
11.87
12.82
12.82
12.89
11.97
30.65
12.82
11.52
19
15.63
EV/EBITx
7.480
8.233
8.661
9.685
9.134
8.257
7.758
7.945
7.924
7.207
29.40
7.924
8.089
54
24.44
FCF yield (avg)%
10.17
12.76
11.35
12.87
10.95
13.17
16.11
15.26
14.33
17.32
20.59
15.26
13.02
71
24.71
FCF margin%
22.54
23.32
24.67
22.65
23.57
25.35
26.00
23.04
22.07
21.74
6.55
23.04
23.18
74
0.834
FCF / Net incomex
1.164
1.294
1.271
1.369
1.294
1.456
1.624
1.820
1.676
1.917
1.723
1.676
1.412
32
7.15
ROIC%
21.81
19.85
19.54
21.70
24.48
25.73
28.46
29.23
29.72
31.32
15.44
29.23
25.10
65
20.21
Return on equity%
28.49
26.25
25.03
24.06
25.02
25.26
23.24
22.14
20.90
19.86
19.90
22.14
24.54
91
19.84
Return on assets%
8.74
7.64
5.84
3.75
2.23
0.40
0.40
3.18
3.87
2.65
5.95
2.65
3.46
19
0.54
EPS€
0.74
0.86
0.92
0.96
0.93
0.98
0.94
0.95
1.12
1.17
0.58
4.63%
5.51%
—
15.56
EPS growth%
24.36
25.69
23.72
23.00
21.88
21.19
21.11
23.65
21.99
24.12
11.14
21.99
23.33
77
1.31
Bookvalue per sh€
1.72
1.87
2.22
2.54
2.69
3.25
3.93
4.27
5.00
5.42
0.37
15.08%
14.23%
—
1.19
FCF per share€
1.51
1.57
1.82
1.86
2.03
2.14
2.22
2.20
2.17
2.40
0.64
3.39%
6.01%
—
1.41
Dividend per sh€
0.84
0.79
0.81
0.85
0.96
1.08
1.02
1.15
1.29
1.47
0.88
8.92%
7.21%
—
13.60
Div yield (avg)%
17.59
19.75
17.07
15.44
14.41
11.80
9.13
11.10
8.57
6.93
13.62
9.13
13.10
60
25.69
Payout ratio%
8.85
9.07
11.14
13.71
15.32
16.24
17.54
16.66
14.65
15.80
6.63
16.24
14.98
66
24.24
Shares (diluted)M
24.22
24.50
25.17
28.84
31.62
33.22
33.87
31.77
33.32
35.24
24.18
2.19%
4.86%
19
18.83
Buyback yield%
6.93
7.09
8.42
10.06
11.36
13.34
13.00
13.23
12.77
11.10
19.52
13.00
11.23
51
0.606
D/E ratiox
1.549
1.451
1.508
1.603
1.547
1.571
1.679
1.859
1.689
1.607
0.160
1.679
1.587
72
4.702
Enterprise value€M
21.71
22.73
20.41
19.83
20.92
18.35
17.01
14.59
15.34
14.74
47.44
(6.77%)
(5.10%)
84
39.30
LT debt€M
33.00
28.42
25.69
27.51
27.77
29.47
30.58
28.07
29.49
31.02
27.99
2.24%
(1.11%)
19
Revenue
€43.79M
5.67%
1.00×
Cost of revenue
€22.02M
5.60%
0.99×
Operating expenses
€8.451M
5.42%
0.98×
Property and equipment
14.44%