9.648
Revenue€M
12.23
12.87
13.71
14.57
15.43
16.75
18.27
20.04
21.20
10.11
11.63
7.79%
7.12%
17
18.61
Revenue growth%
23.78
22.96
21.04
23.15
21.61
24.19
23.39
26.12
25.43
20.65
11.08
24.19
23.27
90
12.67
Gross margin%
30.74
31.17
29.35
30.46
29.53
31.42
31.72
29.15
29.85
15.17
17.04
29.85
30.16
50
14.99
Operating margin%
8.14
6.73
9.27
11.14
11.56
12.02
12.30
14.42
14.02
27.70
5.17
12.30
11.35
65
17.45
Net margin%
30.27
29.79
28.43
30.01
27.01
28.98
30.22
29.65
31.16
22.90
21.46
29.65
29.90
8
11.39
P/E ratio (avg)x
13.27
13.86
15.76
15.59
18.16
18.89
20.50
24.18
26.52
37.89
16.48
20.50
16.96
44
10.07
EV/EBITx
49.53
51.31
59.70
59.35
68.31
71.39
80.58
95.01
110.9
25.51
35.09
80.58
64.01
20
9.09
FCF yield (avg)%
22.81
25.71
25.16
24.18
24.11
22.50
22.21
22.93
25.01
10.21
4.49
22.93
24.15
58
19.43
FCF margin%
27.66
25.22
22.48
22.16
20.85
19.91
21.79
23.36
23.05
3.32
2.87
21.79
22.76
63
1.312
FCF / Net incomex
0.648
0.734
0.848
0.815
0.929
0.858
0.862
0.847
0.973
0.619
1.159
0.862
0.848
56
23.15
ROIC%
9.00
9.07
7.79
10.76
8.23
5.72
8.18
8.13
5.71
18.22
21.00
8.13
8.20
24
9.67
Return on equity%
2.98
1.90
2.66
0.46
3.39
2.05
4.23
1.36
0.99
20.98
8.72
2.05
1.98
81
28.36
Return on assets%
4.17
3.70
4.17
2.46
2.82
0.66
1.85
1.08
0.40
10.91
4.21
1.08
2.16
33
0.29
EPS€
2.02
1.95
2.00
2.15
2.23
2.57
2.90
3.14
3.66
0.32
0.32
11.19%
7.40%
—
27.53
EPS growth%
27.12
25.64
25.65
23.64
23.48
22.22
20.43
23.11
25.67
21.26
4.29
23.11
24.64
72
1.42
Bookvalue per sh€
0.80
0.82
0.87
0.88
0.86
0.77
0.74
0.67
0.59
0.44
1.27
(7.59%)
(4.02%)
—
0.81
FCF per share€
0.34
0.33
0.34
0.36
0.37
0.38
0.39
0.40
0.45
1.22
1.37
4.63%
4.11%
—
0.62
Dividend per sh€
1.30
1.39
1.39
1.28
1.14
1.20
1.23
1.27
1.31
0.40
0.83
0.50%
0.88%
—
27.34
Div yield (avg)%
15.40
16.68
14.77
17.55
17.45
16.64
13.82
14.27
13.86
2.45
12.17
14.27
15.08
69
20.52
Payout ratio%
16.53
15.40
16.29
15.65
14.00
13.58
14.08
16.71
16.60
24.27
24.49
14.08
15.97
6
9.156
Shares (diluted)M
8.051
7.587
6.753
7.043
6.128
5.513
5.127
4.966
4.304
9.241
9.064
(9.38%)
(7.39%)
22
16.64
Buyback yield%
11.40
13.81
12.19
9.64
8.83
7.36
9.88
7.65
7.76
18.03
23.05
7.76
9.76
75
0.915
D/E ratiox
0.926
1.029
1.146
1.143
1.278
1.342
1.317
1.554
1.483
0.350
0.389
1.342
1.212
93
18.78
Enterprise value€M
1.363
1.399
1.572
1.684
1.549
1.433
1.318
1.481
1.367
16.60
7.778
(4.09%)
1.84%
8
7.051
LT debt€M
14.65
13.68
11.99
12.35
11.38
10.66
9.943
10.65
10.18
13.06
7.854
(3.78%)
(3.76%)
58
Revenue
€21.20M
7.12%
1.00×
Cost of revenue
€13.19M
7.29%
1.02×
Operating expenses
€3.918M
6.19%
0.92×
Property and equipment
15.91%
Spread over hurdle
76.43%