34.33
Revenue€M
34.43
35.43
37.68
38.74
40.95
42.51
44.99
46.43
49.60
52.55
37.56
5.12%
4.81%
20
2.84
Revenue growth%
15.36
13.10
15.07
17.33
19.99
20.25
18.16
15.21
12.34
12.97
17.99
15.21
15.28
78
29.16
Gross margin%
11.08
12.98
14.80
14.60
13.20
13.95
16.28
14.16
15.60
17.48
5.52
15.60
14.38
73
28.21
Operating margin%
17.15
18.51
18.89
18.59
19.58
20.65
18.80
16.37
15.88
13.27
11.15
16.37
18.55
52
29.39
Net margin%
2.37
5.10
3.03
4.57
2.16
2.67
3.17
4.27
2.61
4.17
13.68
3.17
3.10
64
22.19
P/E ratio (avg)x
8.553
8.389
8.816
7.705
7.066
6.702
6.977
5.979
6.176
5.536
35.17
6.176
7.022
6
23.47
EV/EBITx
8.675
8.903
8.384
7.737
8.517
8.833
9.301
8.872
9.518
9.156
26.07
9.156
8.853
62
13.18
FCF yield (avg)%
12.27
12.46
11.85
10.59
10.75
13.17
12.84
15.16
16.93
15.42
15.31
15.16
12.65
56
20.19
FCF margin%
26.77
27.81
28.66
26.08
25.51
26.29
28.49
29.59
29.40
29.33
14.02
29.33
28.15
8
0.789
FCF / Net incomex
0.595
0.699
0.783
0.899
0.894
0.885
1.015
1.197
1.385
1.347
1.326
1.197
0.897
42
28.46
ROIC%
10.80
13.26
12.43
14.23
15.17
13.33
11.91
9.75
11.18
12.92
18.70
11.91
12.68
30
21.76
Return on equity%
19.63
18.55
20.53
21.13
19.08
21.90
24.76
27.14
27.80
25.92
2.03
25.92
21.52
81
17.28
Return on assets%
19.66
19.33
18.01
18.81
18.68
21.19
19.21
20.20
18.45
19.96
2.36
19.96
19.27
11
0.12
EPS€
0.76
0.83
0.93
1.07
1.04
1.03
1.14
1.28
1.23
1.33
0.12
5.13%
5.92%
—
9.90
EPS growth%
26.83
29.05
30.62
30.54
32.80
31.52
31.49
32.55
32.68
32.17
16.54
32.17
31.50
12
0.55
Bookvalue per sh€
0.97
0.99
1.15
1.25
1.36
1.42
1.65
1.77
1.86
2.10
0.46
8.99%
9.28%
—
0.19
FCF per share€
0.74
0.73
0.73
0.69
0.67
0.73
0.82
0.89
0.95
1.04
0.63
9.02%
4.67%
—
0.41
Dividend per sh€
0.71
0.68
0.62
0.62
0.56
0.58
0.53
0.47
0.48
0.54
0.44
(0.69%)
(2.02%)
—
12.36
Div yield (avg)%
20.99
19.02
17.63
18.06
15.99
16.33
16.94
18.06
15.99
17.46
18.03
16.94
17.54
7
21.79
Payout ratio%
12.20
12.86
14.41
11.73
10.47
11.88
12.11
10.49
9.51
12.35
18.43
11.88
12.00
37
19.62
Shares (diluted)M
23.89
23.41
25.60
26.42
25.19
24.45
24.18
22.97
24.48
24.43
19.96
(0.61%)
0.95%
93
28.43
Buyback yield%
21.66
21.67
21.71
21.75
24.68
25.36
25.74
26.30
26.91
29.28
24.97
26.30
25.02
40
1.299
D/E ratiox
0.261
0.307
0.322
0.367
0.357
0.411
0.459
0.538
0.627
0.607
0.688
0.538
0.389
24
17.02
Enterprise value€M
43.39
48.95
49.55
53.34
56.56
51.59
56.01
60.79
61.14
68.07
28.89
3.77%
3.60%
95
18.41
LT debt€M
32.44
32.90
29.99
27.26
26.52
25.11
22.91
22.04
22.06
21.71
20.82
(3.92%)
(3.22%)
16
Revenue
€52.55M
4.81%
1.00×
Cost of revenue
€33.74M
5.03%
1.02×
Operating expenses
€7.805M
4.99%
1.02×
Property and equipment
19.09%