35.37
Revenue€M
30.72
31.64
33.07
33.99
34.55
36.17
37.55
39.99
41.02
42.48
39.08
4.22%
3.79%
91
21.44
Revenue growth%
12.43
14.19
15.00
16.87
16.13
14.06
15.50
16.05
14.30
15.90
12.96
15.50
15.25
86
13.36
Gross margin%
33.55
36.03
36.73
39.03
38.93
40.71
42.81
45.54
47.56
47.42
7.33
45.54
39.87
53
7.91
Operating margin%
11.03
13.33
12.34
12.04
11.11
8.91
6.36
9.19
8.63
10.08
11.56
8.91
10.55
78
16.22
Net margin%
15.90
17.12
14.50
16.34
19.33
22.08
24.35
22.66
21.69
18.69
20.63
22.08
19.01
60
30.67
P/E ratio (avg)x
31.17
35.03
31.37
34.46
32.33
29.03
32.50
33.10
34.13
32.27
31.17
32.50
32.42
74
15.47
EV/EBITx
26.53
28.95
34.85
36.93
40.92
45.56
45.79
54.12
64.12
68.57
18.62
54.12
43.24
44
8.70
FCF yield (avg)%
14.44
11.73
11.27
13.64
13.91
16.50
19.08
16.50
13.88
11.19
5.00
16.50
13.90
47
22.79
FCF margin%
1.92
0.40
2.09
2.62
0.40
0.40
0.40
0.40
0.40
0.40
26.53
0.40
0.40
22
1.048
FCF / Net incomex
1.059
1.087
0.953
0.870
0.775
0.828
0.790
0.756
0.757
0.773
1.575
0.773
0.809
83
20.13
ROIC%
27.81
27.71
27.99
28.15
26.54
29.29
29.71
29.87
28.09
27.40
3.68
29.29
28.04
60
15.36
Return on equity%
3.28
3.43
1.48
0.44
0.40
0.40
0.40
0.40
2.67
2.19
6.28
0.40
0.96
37
2.09
Return on assets%
33.51
35.01
32.52
32.00
30.04
27.17
24.82
26.39
25.75
27.08
21.10
26.39
28.60
75
2.99
EPS€
4.19
4.89
5.56
5.58
6.37
6.92
7.82
8.34
8.40
9.60
3.12
8.53%
10.14%
—
27.24
EPS growth%
9.56
10.26
7.34
8.49
7.18
9.93
10.58
9.12
8.98
8.66
5.90
9.12
9.05
87
2.98
Bookvalue per sh€
3.44
3.53
3.74
4.03
4.62
4.46
4.55
4.46
4.61
4.65
1.05
0.13%
3.29%
—
1.80
FCF per share€
1.60
1.67
1.57
1.82
1.71
1.76
1.98
1.92
1.92
1.94
1.92
2.58%
2.91%
—
0.93
Dividend per sh€
2.39
2.47
2.85
3.00
3.39
3.97
3.96
3.92
4.40
4.41
3.29
5.39%
8.00%
—
25.83
Div yield (avg)%
31.11
29.74
28.42
27.00
27.46
29.21
30.80
30.89
32.58
34.89
26.17
30.89
30.27
76
5.21
Payout ratio%
10.40
7.41
8.73
10.83
12.84
12.04
14.02
13.30
10.82
11.63
15.62
12.04
11.23
33
10.20
Shares (diluted)M
10.13
10.02
9.349
8.840
8.914
9.226
8.504
8.708
9.271
9.958
10.25
2.24%
(0.98%)
69
2.54
Buyback yield%
22.71
24.48
24.64
27.30
28.15
27.57
30.42
27.63
29.48
27.19
5.68
27.63
27.43
68
1.463
D/E ratiox
0.321
0.349
0.378
0.413
0.453
0.498
0.581
0.665
0.657
0.661
1.162
0.657
0.475
54
35.83
Enterprise value€M
38.42
37.69
36.37
34.35
31.74
31.04
32.50
31.60
33.92
36.27
35.73
2.70%
(1.20%)
47
2.077
LT debt€M
15.89
17.09
17.78
17.98
18.11
20.23
20.41
19.82
23.18
27.48
19.80
8.69%
6.56%
78
Revenue
€42.48M
3.79%
1.00×
Cost of revenue
€26.86M
3.64%
0.99×
Operating expenses
€10.32M
3.79%
1.00×
Property and equipment
17.17%
Goodwill & intangibles
16.40%
Spread over hurdle
(0.40%)