15.96
Revenue€M
29.99
30.88
31.77
31.22
30.69
30.41
30.44
30.71
30.46
31.28
17.54
0.38%
0.72%
51
2.32
Revenue growth%
19.33
21.12
20.27
18.61
20.12
17.90
18.22
18.57
16.45
18.43
25.48
18.22
18.59
29
4.66
Gross margin%
3.84
5.04
4.93
6.32
8.14
6.99
6.20
6.34
3.42
4.55
19.76
6.20
5.62
68
6.99
Operating margin%
18.83
21.58
22.03
24.96
25.43
28.30
30.18
29.16
29.96
28.67
19.32
29.16
26.87
5
23.97
Net margin%
7.93
5.53
7.37
8.82
11.55
12.39
14.91
13.96
16.44
14.28
27.68
14.28
11.97
77
19.72
P/E ratio (avg)x
15.48
16.83
16.81
16.83
18.45
20.67
20.51
21.79
21.95
21.72
15.81
21.72
19.48
73
33.85
EV/EBITx
21.48
25.74
25.16
30.06
30.62
34.79
38.33
38.79
47.00
47.32
25.48
38.79
32.70
54
7.64
FCF yield (avg)%
18.68
16.68
18.88
20.42
18.46
17.39
16.95
19.69
18.22
18.32
25.49
18.22
18.39
69
19.68
FCF margin%
19.19
16.25
13.77
12.91
15.79
14.71
14.80
16.28
17.95
15.90
4.99
15.90
15.84
91
1.147
FCF / Net incomex
2.511
2.905
2.796
3.253
3.387
3.687
3.668
3.510
3.876
4.188
0.456
3.687
3.449
17
22.12
ROIC%
7.25
7.68
9.66
11.19
8.32
6.66
8.74
9.40
7.22
8.04
15.61
8.04
8.18
69
16.34
Return on equity%
16.72
18.86
21.38
21.42
19.29
19.62
17.90
20.56
17.87
20.16
13.14
19.62
19.46
20
23.45
Return on assets%
22.21
22.75
22.82
21.73
22.86
21.34
22.24
23.78
22.53
21.25
8.62
22.24
22.39
37
0.58
EPS€
2.01
2.28
2.60
2.95
3.13
3.44
3.69
4.04
4.36
5.18
0.62
10.58%
10.16%
—
19.91
EPS growth%
28.53
28.87
28.42
26.55
25.89
23.37
24.29
22.12
23.33
24.17
2.30
23.37
25.09
24
1.15
Bookvalue per sh€
0.79
0.79
0.73
0.76
0.73
0.66
0.72
0.67
0.63
0.65
1.50
(2.16%)
(2.51%)
—
1.74
FCF per share€
1.53
1.76
1.72
1.87
1.83
1.94
2.02
2.28
2.55
2.42
1.17
5.75%
4.59%
—
1.27
Dividend per sh€
0.51
0.47
0.40
0.39
0.38
0.34
0.33
0.30
0.32
0.33
0.77
(2.76%)
(4.65%)
—
26.06
Div yield (avg)%
30.12
28.01
25.38
26.50
26.50
27.51
30.17
30.46
32.75
34.02
7.33
30.46
29.07
14
26.89
Payout ratio%
20.03
22.82
23.50
22.66
20.63
20.41
23.11
20.32
18.32
17.61
28.91
20.32
20.52
17
10.93
Shares (diluted)M
9.478
10.20
9.831
10.92
10.79
10.94
9.910
11.16
10.38
9.428
10.83
(2.67%)
(0.20%)
60
9.43
Buyback yield%
6.04
6.64
6.93
8.63
6.97
9.35
9.47
7.93
9.07
9.53
17.08
9.35
8.28
28
0.927
D/E ratiox
1.921
2.181
2.202
2.487
2.756
2.688
3.000
3.365
3.665
3.884
1.080
3.365
2.722
41
27.08
Enterprise value€M
58.06
66.91
74.61
77.27
76.22
84.53
93.83
97.39
98.43
114.0
5.951
8.39%
8.05%
30
17.39
LT debt€M
21.30
23.12
24.59
24.44
24.17
25.75
24.92
28.30
30.35
27.68
22.72
2.75%
1.81%
22
Revenue
€31.28M
0.72%
1.00×
Cost of revenue
€19.55M
0.70%
1.00×
Operating expenses
€5.475M
0.61%
0.99×
Property and equipment
17.52%