49.29
Revenue€M
34.67
37.53
39.55
42.50
45.54
48.31
52.05
56.27
60.94
66.71
52.37
7.93%
7.51%
52
13.45
Revenue growth%
3.35
4.15
7.14
5.44
3.14
3.91
2.40
1.72
1.25
0.40
20.30
1.72
3.25
75
10.49
Gross margin%
13.87
11.05
8.69
8.38
6.66
7.06
5.84
6.91
4.20
6.41
12.14
6.41
6.98
77
7.42
Operating margin%
26.76
24.22
26.22
27.43
27.22
26.58
27.14
28.76
26.34
23.62
5.75
26.58
26.67
72
9.03
Net margin%
19.09
18.92
20.46
22.45
23.67
24.47
26.24
24.36
26.52
29.33
23.81
26.24
24.01
71
12.60
P/E ratio (avg)x
40.62
40.85
39.25
41.59
45.88
42.56
46.32
41.20
38.72
34.06
10.89
41.20
41.03
83
30.39
EV/EBITx
29.51
31.06
30.74
32.98
32.64
34.35
36.92
41.44
42.67
48.73
13.50
41.44
33.67
13
15.95
FCF yield (avg)%
16.66
16.65
15.01
14.62
16.60
15.90
13.73
14.40
16.89
18.18
24.22
15.90
16.25
80
8.49
FCF margin%
28.12
25.44
26.06
28.80
30.66
30.47
29.53
31.04
32.05
30.31
6.80
30.47
29.92
66
1.176
FCF / Net incomex
1.110
1.196
1.122
1.169
1.300
1.346
1.325
1.408
1.574
1.490
0.878
1.408
1.313
19
12.80
ROIC%
0.58
2.06
0.43
0.40
0.40
0.40
0.42
1.36
0.40
2.95
17.46
0.42
0.43
47
7.67
Return on equity%
7.42
5.89
5.07
5.54
7.89
10.39
9.02
10.22
8.97
9.84
18.19
9.84
8.43
63
15.97
Return on assets%
17.52
20.23
19.87
17.96
17.18
16.27
17.24
14.96
17.43
16.24
23.00
16.27
17.34
22
0.91
EPS€
1.06
1.19
1.39
1.59
1.60
1.86
2.19
2.32
2.34
2.38
0.99
8.30%
10.09%
—
6.37
EPS growth%
5.33
6.54
8.29
10.06
9.22
8.69
10.25
11.48
9.36
9.85
3.40
9.85
9.29
93
0.65
Bookvalue per sh€
0.94
0.90
1.04
1.06
1.12
1.08
1.24
1.28
1.41
1.64
0.96
7.90%
5.95%
—
0.48
FCF per share€
1.18
1.34
1.37
1.36
1.44
1.47
1.74
2.04
2.20
2.64
0.99
12.94%
8.40%
—
1.09
Dividend per sh€
0.65
0.69
0.65
0.55
0.49
0.53
0.55
0.49
0.44
0.42
0.60
(3.02%)
(3.49%)
—
24.35
Div yield (avg)%
30.55
29.24
28.74
28.91
31.41
31.53
30.92
28.52
31.35
28.51
10.62
30.92
29.90
7
8.65
Payout ratio%
9.30
8.66
6.84
7.19
6.43
8.82
7.50
5.15
3.06
1.50
2.02
5.15
7.02
46
24.55
Shares (diluted)M
17.17
16.28
16.68
16.88
17.90
17.02
15.03
13.08
12.63
10.91
24.96
(9.44%)
(4.74%)
59
14.35
Buyback yield%
26.24
26.04
27.69
26.50
28.41
27.09
26.51
24.96
27.58
26.26
2.37
26.51
26.51
62
1.680
D/E ratiox
0.375
0.335
0.348
0.353
0.327
0.345
0.298
0.311
0.273
0.274
1.312
0.298
0.331
59
37.35
Enterprise value€M
69.83
75.01
80.14
84.15
99.58
105.8
126.0
127.0
135.2
145.4
51.82
7.86%
8.58%
45
63.85
LT debt€M
14.76
13.22
11.52
12.26
11.20
11.02
10.95
11.58
10.31
9.168
41.13
(3.92%)
(4.39%)
86
Revenue
€66.71M
7.51%
1.00×
Cost of revenue
€46.01M
7.37%
0.99×
Operating expenses
€11.04M
7.85%
1.03×
Property and equipment
20.17%
Goodwill & intangibles
16.21%
Spread over hurdle
(2.92%)