117.5
Revenue€M
51.71
57.50
63.62
68.79
75.85
81.16
89.01
97.54
107.3
121.3
128.8
9.29%
9.63%
57
12.99
Revenue growth%
10.44
10.17
10.09
8.92
11.65
9.78
11.10
8.90
9.77
24.13
17.41
9.78
9.93
46
21.32
Gross margin%
12.86
14.29
13.56
14.45
12.98
14.91
12.11
12.40
12.22
14.64
2.30
12.40
12.92
55
19.11
Operating margin%
22.38
22.07
23.84
25.92
25.08
26.60
25.15
27.97
30.92
13.14
13.92
26.60
25.11
72
20.37
Net margin%
30.34
27.40
25.77
28.31
30.90
31.40
29.05
27.23
27.28
28.43
16.94
29.05
28.68
53
24.51
P/E ratio (avg)x
38.67
41.20
48.54
46.84
46.14
47.37
51.29
48.82
50.44
16.74
29.57
48.82
47.11
92
24.55
EV/EBITx
37.65
33.63
35.02
37.66
36.94
33.85
31.94
30.42
28.99
37.88
21.64
31.94
34.26
84
18.31
FCF yield (avg)%
13.76
12.76
15.27
14.37
11.43
14.14
11.76
9.36
11.11
22.92
2.98
11.43
13.26
77
12.93
FCF margin%
16.41
16.97
16.85
14.95
12.69
11.48
11.75
13.11
12.45
13.21
29.01
12.45
13.92
79
1.000
FCF / Net incomex
0.648
0.732
0.749
0.722
0.830
0.909
0.959
1.097
1.290
1.522
0.444
0.959
0.790
52
8.18
ROIC%
11.33
10.51
11.43
10.38
10.68
11.02
8.28
7.00
7.97
17.05
10.72
8.28
10.59
80
27.08
Return on equity%
23.41
22.52
21.33
24.23
26.84
25.54
24.85
22.50
22.63
14.26
25.12
24.85
23.62
56
28.96
Return on assets%
15.57
12.60
12.71
14.15
14.98
14.58
16.79
14.61
17.51
19.44
8.79
14.98
14.59
73
1.98
EPS€
5.55
6.47
7.64
7.52
7.59
7.53
8.52
9.69
10.40
2.03
2.23
6.71%
6.56%
—
3.45
EPS growth%
19.06
21.90
21.56
23.80
26.12
26.16
27.34
26.14
25.80
2.15
14.91
26.14
24.80
51
2.24
Bookvalue per sh€
9.97
9.99
11.11
12.37
14.28
15.27
17.69
16.83
18.89
6.24
1.35
8.84%
6.74%
—
1.60
FCF per share€
2.67
3.13
3.53
3.78
3.52
3.99
3.76
4.12
4.81
3.89
4.85
4.94%
5.87%
—
2.01
Dividend per sh€
3.83
3.68
4.14
4.66
4.54
4.86
5.41
6.14
6.42
7.11
2.82
6.64%
7.58%
—
18.51
Div yield (avg)%
6.78
6.73
9.19
8.13
9.99
12.51
14.14
12.64
13.48
12.70
13.92
12.64
9.59
37
4.60
Payout ratio%
30.35
30.77
33.35
35.45
37.33
38.38
38.58
40.21
41.46
8.02
24.11
38.58
36.39
86
6.993
Shares (diluted)M
10.26
11.12
12.61
11.52
11.88
11.95
13.29
13.45
14.05
6.788
6.771
4.05%
4.86%
57
19.51
Buyback yield%
8.39
6.37
4.35
2.03
0.40
1.33
0.40
0.40
0.40
14.71
2.80
0.40
1.68
82
0.821
D/E ratiox
1.311
1.381
1.366
1.528
1.462
1.446
1.505
1.631
1.543
1.769
1.473
1.505
1.454
41
111.0
Enterprise value€M
84.23
80.19
74.32
76.03
84.15
85.59
81.53
86.62
90.27
101.5
28.96
3.50%
2.13%
84
29.71
LT debt€M
53.57
54.11
58.54
62.19
69.99
78.29
79.91
95.54
106.1
116.0
100.6
11.26%
7.32%
22
Revenue
€107.3M
9.63%
1.00×
Cost of revenue
€46.09M
9.38%
0.98×
Operating expenses
€25.20M
9.78%
1.01×
Property and equipment
14.59%