35.82
Revenue€M
33.41
36.20
38.78
40.98
42.91
45.09
48.31
50.28
53.77
56.39
38.42
5.62%
5.82%
69
8.32
Revenue growth%
4.53
4.55
4.41
7.06
4.55
5.29
2.68
3.72
2.35
0.89
23.19
2.68
4.47
54
4.53
Gross margin%
16.30
15.51
15.91
16.67
18.40
17.46
14.74
15.74
16.79
15.14
26.40
15.74
16.11
54
6.37
Operating margin%
21.71
21.10
19.63
21.08
19.46
16.51
16.10
18.26
17.92
17.72
6.52
17.72
18.86
38
26.59
Net margin%
10.45
8.91
6.74
9.38
8.49
11.33
14.33
14.03
11.99
12.56
7.29
12.56
10.89
38
22.19
P/E ratio (avg)x
37.90
35.08
37.43
35.30
38.26
44.58
43.19
42.41
43.60
48.10
26.91
43.60
40.34
25
9.476
EV/EBITx
28.60
28.77
28.49
29.27
28.97
33.59
37.63
41.14
39.98
37.79
12.72
37.79
31.43
77
17.82
FCF yield (avg)%
22.27
20.01
21.83
19.56
20.40
20.31
18.01
20.76
21.18
19.77
2.05
20.31
20.36
56
7.59
FCF margin%
7.45
6.45
6.71
7.06
5.56
4.45
7.44
6.47
8.93
9.45
22.62
7.44
6.89
89
0.530
FCF / Net incomex
0.360
0.339
0.361
0.368
0.399
0.358
0.352
0.332
0.307
0.296
0.923
0.332
0.355
86
10.56
ROIC%
5.49
8.12
5.47
6.18
4.45
2.68
4.06
2.49
1.51
0.40
4.30
2.49
4.26
65
26.43
Return on equity%
21.03
22.23
21.99
24.50
23.14
21.59
24.04
26.49
24.83
22.39
11.30
24.04
22.76
23
26.37
Return on assets%
5.77
5.39
7.42
6.19
5.59
7.16
9.61
8.45
6.59
6.55
7.08
7.16
6.57
56
1.03
EPS€
0.92
0.95
0.84
0.89
0.97
0.90
0.97
0.89
0.91
0.81
1.08
(3.61%)
(0.85%)
—
4.99
EPS growth%
29.19
27.44
24.81
23.04
25.82
23.14
25.31
24.31
24.10
24.81
4.04
24.31
24.81
20
0.28
Bookvalue per sh€
0.68
0.67
0.72
0.63
0.62
0.62
0.65
0.66
0.72
0.74
0.72
3.55%
0.42%
—
0.84
FCF per share€
0.51
0.48
0.51
0.48
0.54
0.54
0.59
0.66
0.65
0.58
1.07
1.72%
0.74%
—
0.76
Dividend per sh€
0.49
0.54
0.54
0.63
0.68
0.74
0.75
0.80
0.80
0.84
0.44
4.43%
6.42%
—
6.24
Div yield (avg)%
4.85
6.90
7.15
10.10
9.25
10.36
9.89
6.96
6.55
4.29
2.55
6.96
7.05
41
9.31
Payout ratio%
9.95
12.84
15.00
13.68
11.62
10.38
8.71
6.94
4.36
4.18
24.81
6.94
10.17
91
13.67
Shares (diluted)M
19.87
22.16
26.36
28.02
31.04
31.52
37.27
38.77
38.54
40.10
13.53
5.25%
7.80%
54
24.81
Buyback yield%
8.94
6.63
3.64
6.41
8.28
6.96
6.89
6.06
4.30
3.42
4.54
6.06
6.52
40
0.556
D/E ratiox
2.384
2.491
2.558
3.041
3.172
3.185
3.378
3.724
3.776
3.868
1.340
3.724
3.178
16
12.85
Enterprise value€M
57.25
64.76
75.70
82.05
98.63
114.8
120.5
129.3
135.2
134.6
29.72
6.41%
9.49%
39
34.76
LT debt€M
5.357
5.131
5.149
5.038
5.438
5.128
4.860
4.606
4.981
5.000
7.442
(1.66%)
(0.81%)
81
Revenue
€56.39M
5.82%
1.00×
Cost of revenue
€31.92M
6.34%
1.05×
Operating expenses
€13.36M
5.03%
0.93×
Property and equipment
15.93%