62.11
Revenue€M
44.32
48.81
54.00
58.04
63.29
69.49
76.36
81.92
89.52
98.86
65.95
9.33%
9.47%
92
16.81
Revenue growth%
7.57
4.89
4.89
3.71
3.92
2.50
4.02
5.79
6.09
6.73
22.69
5.79
4.89
25
2.04
Gross margin%
5.38
7.58
9.97
11.39
9.50
11.04
10.31
7.99
7.73
9.03
25.13
9.03
9.26
73
6.87
Operating margin%
10.71
12.14
11.30
14.23
14.99
15.36
17.29
18.86
20.28
20.78
2.63
18.86
15.18
53
26.78
Net margin%
12.94
10.28
9.25
11.20
10.11
8.92
10.27
11.87
11.34
9.25
15.73
10.27
10.28
47
19.01
P/E ratio (avg)x
15.06
17.71
18.30
18.50
21.14
21.52
22.48
26.39
26.92
28.91
20.58
26.39
21.33
60
29.95
EV/EBITx
11.75
12.58
12.11
12.96
12.32
12.00
10.84
11.18
10.89
10.77
6.343
10.89
11.88
46
21.03
FCF yield (avg)%
22.57
23.24
20.99
18.05
18.68
16.89
18.18
19.62
22.41
24.64
13.15
19.62
20.31
26
17.16
FCF margin%
15.33
12.89
10.66
12.51
14.04
15.88
12.93
13.61
11.17
8.53
3.77
12.93
12.91
93
1.423
FCF / Net incomex
0.217
0.235
0.259
0.242
0.223
0.226
0.231
0.217
0.219
0.239
1.016
0.226
0.228
57
29.20
ROIC%
6.24
8.45
8.23
8.10
6.67
6.61
5.73
3.35
6.00
5.84
4.58
5.84
6.42
59
23.69
Return on equity%
17.70
17.22
14.54
14.81
15.09
13.27
16.09
13.70
16.02
15.58
26.54
15.58
15.33
43
3.63
Return on assets%
21.08
19.54
22.18
21.45
22.07
23.16
20.61
20.64
22.77
23.48
29.07
22.77
21.76
69
0.66
EPS€
2.90
2.72
2.74
2.83
2.68
3.02
3.24
3.18
2.88
2.90
0.71
1.61%
0.49%
—
14.98
EPS growth%
19.71
21.05
21.42
24.25
24.53
27.27
29.44
28.21
25.33
22.63
5.90
27.27
24.39
48
1.72
Bookvalue per sh€
2.14
2.39
2.59
2.74
2.99
3.37
3.88
3.93
4.56
5.11
2.13
11.32%
8.99%
—
1.18
FCF per share€
0.30
0.30
0.26
0.25
0.26
0.25
0.21
0.19
0.18
0.16
1.64
(9.23%)
(7.02%)
—
1.22
Dividend per sh€
3.02
3.01
2.91
3.34
3.28
3.39
3.52
3.63
4.05
4.15
1.34
4.80%
4.89%
—
25.42
Div yield (avg)%
12.76
13.36
15.50
14.25
15.94
17.61
19.50
21.79
20.20
23.16
22.16
20.20
16.78
66
7.93
Payout ratio%
22.74
24.90
22.40
21.40
22.69
22.30
24.51
25.36
22.64
20.36
29.92
22.64
22.66
80
7.258
Shares (diluted)M
11.10
12.14
13.72
14.37
15.16
15.99
16.79
16.27
17.53
17.84
7.150
3.31%
6.72%
81
13.70
Buyback yield%
34.82
36.55
38.50
36.10
34.42
34.59
33.38
31.55
29.73
31.85
9.69
31.85
34.50
11
1.796
D/E ratiox
0.946
0.943
0.918
0.969
1.058
1.059
1.130
1.090
1.132
1.037
1.386
1.090
1.047
9
64.78
Enterprise value€M
133.1
157.0
184.4
215.2
251.3
271.1
281.3
280.3
317.2
327.9
9.581
5.47%
11.39%
34
14.83
LT debt€M
12.39
12.37
12.49
12.77
12.80
13.48
14.45
14.80
13.60
13.05
28.30
0.40%
0.78%
20
Revenue
€98.86M
9.47%
1.00×
Cost of revenue
€61.02M
9.70%
1.02×
Operating expenses
€19.80M
9.15%
0.97×
Goodwill & intangibles
22.70%
Property and equipment
16.93%