60.84
Revenue€M
48.26
51.82
56.67
60.71
67.21
74.43
79.04
86.51
95.26
101.4
66.97
8.58%
8.62%
48
4.94
Revenue growth%
18.92
19.14
16.29
17.70
17.30
14.61
16.17
15.78
15.78
13.79
20.96
15.78
16.23
75
25.80
Gross margin%
17.04
17.31
18.78
20.02
22.56
20.34
17.58
16.17
18.54
18.25
13.36
18.25
18.40
85
11.84
Operating margin%
13.64
11.68
12.55
15.54
12.64
11.98
14.11
12.14
13.50
13.21
27.85
13.21
12.93
78
19.03
Net margin%
11.59
10.13
8.67
5.69
4.53
4.96
4.55
2.73
2.68
0.59
28.21
2.73
4.75
25
34.29
P/E ratio (avg)x
37.97
40.70
42.18
42.22
48.70
54.01
52.01
58.30
64.70
66.99
27.40
58.30
50.36
38
13.62
EV/EBITx
25.30
29.95
29.86
29.03
29.91
29.45
32.71
38.45
37.31
38.70
28.37
37.31
29.93
38
18.81
FCF yield (avg)%
14.90
17.51
15.35
18.15
16.91
15.17
17.58
15.75
14.52
12.11
28.59
15.17
15.55
23
27.97
FCF margin%
14.22
12.71
11.25
12.44
11.75
12.65
13.10
10.46
11.51
13.80
12.92
12.65
12.55
92
1.660
FCF / Net incomex
1.174
1.231
1.329
1.222
1.320
1.206
1.036
0.938
0.802
0.838
0.456
0.938
1.190
46
24.72
ROIC%
3.86
4.77
3.95
4.05
1.68
1.55
3.84
3.83
0.92
2.00
6.84
2.00
3.83
24
27.88
Return on equity%
33.25
33.16
31.81
30.68
29.44
32.39
35.09
33.35
34.89
35.41
7.70
34.89
33.21
95
7.03
Return on assets%
13.13
14.40
14.30
12.43
11.17
12.78
11.92
11.99
9.44
10.75
23.85
11.92
12.21
94
18.64
EPS€
22.61
22.51
26.56
25.81
30.50
36.30
40.67
47.18
46.92
47.85
19.35
9.43%
7.51%
—
17.30
EPS growth%
22.24
19.70
20.49
18.56
21.53
18.77
17.93
17.40
16.26
18.58
24.07
17.93
18.68
63
14.41
Bookvalue per sh€
21.93
21.49
25.22
29.35
29.05
29.59
27.68
29.31
31.91
36.77
18.33
4.83%
5.49%
—
12.24
FCF per share€
11.12
12.92
13.79
15.01
14.72
15.37
17.69
18.18
17.92
19.48
18.06
5.77%
6.57%
—
17.43
Dividend per sh€
5.63
5.53
5.31
5.71
5.83
5.57
5.80
5.14
5.26
4.74
18.86
(4.05%)
(2.89%)
—
22.36
Div yield (avg)%
15.78
15.51
16.28
19.22
21.87
21.14
22.71
21.67
22.21
22.28
20.88
22.21
21.40
60
13.38
Payout ratio%
28.34
27.44
27.44
27.03
27.69
28.49
28.58
27.89
28.01
28.27
25.10
28.27
27.95
83
1.525
Shares (diluted)M
1.319
1.366
1.341
1.205
1.244
1.108
1.181
1.111
1.083
1.074
1.467
(2.91%)
(1.45%)
36
16.97
Buyback yield%
29.61
29.99
27.12
29.38
29.42
30.24
32.99
35.78
33.72
35.10
13.87
33.72
30.12
82
0.194
D/E ratiox
1.171
1.268
1.260
1.400
1.299
1.405
1.460
1.647
1.773
1.761
0.226
1.647
1.402
35
113.0
Enterprise value€M
89.96
81.54
86.97
79.95
74.50
82.01
72.55
72.64
68.67
69.13
128.0
(1.49%)
(1.56%)
21
66.16
LT debt€M
174.2
186.0
176.8
169.8
196.5
195.5
217.8
240.2
269.8
277.4
34.87
7.14%
4.64%
66
Revenue
€101.4M
8.62%
1.00×
Cost of revenue
€65.53M
8.40%
0.98×
Operating expenses
€19.22M
9.21%
1.06×
Goodwill & intangibles
18.37%
Property and equipment
14.31%
Spread over hurdle
(5.03%)