28.42
Revenue€M
20.81
22.28
24.30
26.54
29.46
31.33
34.49
36.96
40.83
44.60
29.55
8.65%
9.03%
41
15.57
Revenue growth%
9.74
9.13
6.76
6.50
7.72
5.32
4.31
2.86
0.40
2.60
26.57
2.86
5.91
88
22.85
Gross margin%
5.73
3.93
1.51
3.31
0.60
2.88
3.23
1.48
0.40
0.40
17.33
1.48
2.19
36
20.59
Operating margin%
13.84
11.06
13.66
13.95
12.59
10.74
9.47
10.29
10.99
13.82
5.83
10.74
11.83
79
15.90
Net margin%
2.22
3.54
2.89
0.40
2.29
0.40
0.40
3.32
4.92
7.85
2.50
3.32
2.59
80
30.75
P/E ratio (avg)x
38.81
36.37
37.16
39.15
44.07
46.08
52.86
54.60
60.25
57.71
28.25
54.60
45.07
44
9.434
EV/EBITx
25.71
29.48
32.66
32.28
33.59
38.09
43.06
46.85
52.78
57.58
28.61
46.85
35.84
8
13.00
FCF yield (avg)%
22.64
24.65
24.82
25.79
25.24
27.60
29.52
32.40
29.64
30.37
19.00
29.64
26.69
59
22.16
FCF margin%
26.57
26.65
26.73
28.11
27.56
29.40
29.42
30.67
32.07
32.01
12.85
30.67
28.75
45
1.791
FCF / Net incomex
0.709
0.815
0.880
0.982
1.124
1.219
1.150
1.228
1.265
1.316
1.048
1.228
1.137
56
16.01
ROIC%
13.01
13.93
14.35
13.73
13.40
13.90
15.14
17.69
15.08
13.58
11.90
15.08
13.91
65
28.02
Return on equity%
7.70
6.88
9.18
10.71
11.25
9.16
7.81
7.92
10.73
9.14
3.91
9.14
9.15
41
20.23
Return on assets%
11.98
13.96
11.97
12.69
15.18
15.09
16.02
16.31
17.37
16.41
11.44
16.31
15.13
45
0.74
EPS€
1.22
1.37
1.39
1.39
1.33
1.54
1.75
1.81
1.91
1.97
0.77
8.08%
4.74%
—
9.33
EPS growth%
10.63
12.84
13.49
13.72
13.63
11.29
9.88
12.42
10.41
13.39
22.52
11.29
12.63
49
0.69
Bookvalue per sh€
0.80
0.84
0.87
0.85
0.75
0.68
0.75
0.82
0.78
0.80
0.58
1.36%
(0.38%)
—
0.92
FCF per share€
1.30
1.25
1.44
1.41
1.57
1.79
1.88
1.89
1.82
2.16
0.32
6.55%
6.27%
—
0.38
Dividend per sh€
0.81
0.89
1.02
1.22
1.38
1.45
1.59
1.80
2.07
2.17
0.36
9.47%
12.00%
—
29.40
Div yield (avg)%
19.28
20.31
17.99
17.48
14.67
14.07
13.18
10.99
12.38
14.80
22.28
13.18
14.74
42
3.54
Payout ratio%
6.13
4.66
6.27
7.53
9.50
7.78
9.67
9.08
10.11
8.58
27.18
9.08
8.18
51
14.30
Shares (diluted)M
23.44
27.48
28.05
29.53
30.90
31.45
31.05
35.05
37.68
43.16
14.84
6.91%
6.77%
73
10.59
Buyback yield%
27.14
26.94
26.06
27.06
26.45
25.25
23.82
21.03
20.27
20.31
18.40
21.03
25.65
68
0.777
D/E ratiox
0.918
1.020
1.112
1.070
1.231
1.338
1.300
1.444
1.677
1.902
1.465
1.444
1.266
44
28.72
Enterprise value€M
35.96
39.24
38.88
43.81
40.68
43.42
50.41
52.48
59.60
60.15
58.37
8.13%
5.96%
65
3.519
LT debt€M
27.10
27.61
28.53
29.03
29.58
31.22
36.26
39.65
42.91
50.16
54.51
11.14%
6.70%
94
Revenue
€44.60M
9.03%
1.00×
Cost of revenue
€27.17M
9.11%
1.01×
Operating expenses
€4.509M
8.72%
0.97×
Property and equipment
17.49%
Return on capital
122.91%
Spread over hurdle
114.70%