59.89
Revenue€M
57.48
59.06
61.51
65.60
68.16
71.53
74.76
79.59
82.34
85.19
63.92
4.56%
4.59%
41
22.41
Revenue growth%
13.52
13.32
12.00
13.62
10.80
12.99
12.77
11.71
9.29
11.00
17.23
11.71
12.38
34
3.51
Gross margin%
21.44
23.89
25.77
24.55
25.27
26.01
26.52
29.10
31.95
30.03
10.01
29.10
25.89
88
5.34
Operating margin%
17.16
15.11
13.39
13.43
13.98
11.46
10.73
11.40
11.29
13.02
17.44
11.40
13.21
54
12.51
Net margin%
23.44
21.68
18.76
17.93
15.83
13.94
11.55
11.11
12.32
12.97
14.03
12.32
14.88
73
28.91
P/E ratio (avg)x
63.13
69.53
70.34
77.51
86.44
94.48
97.91
96.38
95.94
110.2
19.53
96.38
90.46
48
16.68
EV/EBITx
39.82
41.46
40.90
42.97
48.82
48.90
58.95
61.89
62.15
65.19
28.92
61.89
48.86
65
2.76
FCF yield (avg)%
27.48
27.84
30.49
29.10
26.19
26.97
25.99
27.44
26.39
25.07
16.33
26.39
27.20
16
23.13
FCF margin%
0.52
0.40
0.40
1.78
0.40
0.40
2.74
1.52
0.40
0.40
22.30
0.40
0.40
66
1.114
FCF / Net incomex
0.694
0.762
0.740
0.682
0.661
0.603
0.629
0.659
0.639
0.609
1.158
0.629
0.660
93
9.89
ROIC%
1.05
0.87
0.67
0.40
2.13
2.16
2.48
3.62
5.30
3.90
28.58
3.62
2.15
9
20.54
Return on equity%
30.40
27.76
26.06
25.51
23.65
22.64
23.57
20.69
19.47
22.34
26.59
22.34
23.61
19
17.62
Return on assets%
5.38
7.10
9.02
10.70
12.86
12.45
12.45
12.03
14.93
12.36
26.55
12.45
12.20
64
0.17
EPS€
1.29
1.30
1.28
1.36
1.54
1.74
1.99
2.16
2.25
2.24
0.18
7.80%
6.74%
—
11.36
EPS growth%
25.48
23.89
23.18
22.00
20.40
20.95
23.13
21.48
19.57
17.42
13.52
20.95
21.74
85
0.53
Bookvalue per sh€
0.93
0.87
0.97
1.01
1.16
1.21
1.22
1.33
1.42
1.37
0.66
3.37%
5.13%
—
0.82
FCF per share€
1.17
1.33
1.30
1.32
1.43
1.56
1.73
1.81
1.74
2.04
0.64
7.38%
7.07%
—
0.41
Dividend per sh€
1.05
1.05
1.09
0.99
0.96
1.06
1.17
1.07
1.22
1.25
0.44
5.56%
2.87%
—
9.08
Div yield (avg)%
26.66
28.97
26.18
26.19
23.95
21.13
18.45
19.28
16.53
18.61
28.43
18.61
22.54
33
29.84
Payout ratio%
8.12
7.55
5.77
6.64
3.71
1.20
0.40
2.99
3.43
6.16
27.60
2.99
4.74
16
66.95
Shares (diluted)M
72.17
81.23
82.73
82.12
75.52
84.92
88.55
96.56
88.98
82.75
64.96
1.85%
0.89%
60
11.99
Buyback yield%
34.13
35.23
33.29
33.73
31.33
30.47
27.87
30.36
28.30
30.65
26.72
30.36
30.99
35
0.249
D/E ratiox
1.286
1.370
1.338
1.511
1.535
1.529
1.756
1.967
2.261
2.490
0.864
1.967
1.532
79
27.35
Enterprise value€M
49.61
43.80
45.71
42.61
45.48
45.68
49.00
44.94
44.77
47.20
5.589
0.75%
(1.77%)
87
14.52
LT debt€M
43.09
42.24
41.25
38.78
43.25
48.30
52.65
48.60
43.88
41.32
81.80
(0.91%)
(0.02%)
37
Revenue
€85.19M
4.59%
1.00×
Cost of revenue
€59.49M
4.68%
1.01×
Operating expenses
€9.733M
4.04%
0.95×
Property and equipment
15.52%
Spread over hurdle
46.00%