45.40
Revenue€M
56.83
57.57
58.38
59.46
61.36
62.66
63.72
65.55
65.80
67.18
49.34
1.83%
1.96%
90
24.13
Revenue growth%
25.32
27.07
25.09
28.00
29.55
26.59
24.85
23.39
26.21
26.75
15.77
26.21
26.40
14
11.48
Gross margin%
9.77
11.43
8.77
10.20
11.62
11.88
11.53
12.21
13.10
13.64
24.39
12.21
11.58
66
20.16
Operating margin%
32.33
34.24
33.79
31.10
32.00
33.22
34.89
34.58
33.39
36.16
15.96
34.58
33.59
44
10.59
Net margin%
21.79
20.90
20.13
21.93
19.14
16.46
18.64
18.52
20.25
20.12
28.14
18.64
20.12
44
7.214
P/E ratio (avg)x
44.90
47.64
52.47
55.45
50.34
52.23
55.33
59.61
54.87
55.76
12.63
55.33
53.67
37
29.01
EV/EBITx
48.22
54.39
63.03
69.34
76.40
83.06
81.39
85.44
89.14
98.28
8.477
85.44
78.90
46
12.46
FCF yield (avg)%
6.95
6.26
3.83
1.36
4.18
3.19
5.34
6.50
6.03
5.96
21.29
5.96
5.65
93
23.56
FCF margin%
4.95
6.62
5.44
4.84
4.28
5.54
6.79
9.13
11.14
14.03
10.37
9.13
6.08
67
1.423
FCF / Net incomex
1.926
1.726
1.797
1.984
1.849
1.787
1.837
2.079
2.105
2.010
0.767
2.010
1.887
44
18.94
ROIC%
4.75
3.64
2.81
4.05
6.14
8.58
6.02
7.60
7.99
9.08
17.03
7.99
6.08
11
4.87
Return on equity%
34.30
36.77
34.10
35.54
36.04
38.18
36.13
36.53
36.90
38.21
27.41
36.90
36.33
18
16.35
Return on assets%
9.46
11.98
10.47
11.73
12.26
14.63
14.23
15.98
17.89
16.83
19.80
15.98
13.24
34
1.57
EPS€
1.44
1.36
1.35
1.27
1.15
1.06
1.08
1.15
1.12
1.04
1.66
(2.05%)
(2.28%)
—
15.24
EPS growth%
26.31
23.50
22.20
22.79
24.36
22.61
22.04
22.71
21.76
20.47
24.17
22.04
22.66
85
1.29
Bookvalue per sh€
2.14
2.10
2.25
2.28
2.45
2.40
2.60
2.53
2.51
2.49
1.09
0.30%
1.84%
—
0.88
FCF per share€
1.26
1.10
1.03
0.96
0.86
0.88
0.94
0.93
0.89
0.79
0.40
(1.72%)
(5.06%)
—
0.54
Dividend per sh€
1.84
1.84
2.10
2.25
2.15
2.24
2.33
2.39
2.32
2.48
0.85
2.85%
2.33%
—
6.07
Div yield (avg)%
18.23
15.40
17.96
20.15
22.16
24.67
23.22
24.53
25.72
26.42
13.05
24.67
22.69
49
17.34
Payout ratio%
18.41
16.75
19.15
17.12
17.76
16.22
19.17
16.79
17.62
16.48
5.66
16.79
17.37
85
28.33
Shares (diluted)M
29.77
29.76
32.54
31.51
33.70
35.06
33.11
35.45
38.62
40.24
28.44
3.61%
3.71%
84
7.59
Buyback yield%
15.96
14.30
11.60
12.41
13.95
14.51
16.54
15.15
12.59
11.73
21.28
14.51
14.12
73
1.622
D/E ratiox
1.168
1.243
1.372
1.238
1.217
1.234
1.306
1.241
1.334
1.272
0.350
1.272
1.242
22
79.00
Enterprise value€M
48.12
42.41
39.08
39.26
39.47
41.20
41.30
42.27
44.24
48.60
75.19
4.25%
0.71%
29
49.18
LT debt€M
54.52
49.82
54.99
60.20
66.89
72.37
73.05
77.18
73.23
67.76
73.64
0.26%
1.59%
54
Revenue
€67.18M
1.96%
1.00×
Cost of revenue
€44.25M
1.94%
1.00×
Operating expenses
€9.315M
2.08%
1.01×
Goodwill & intangibles
18.81%
Property and equipment
17.52%