15.74
Revenue€M
27.49
28.20
30.03
31.18
32.67
34.54
35.72
36.68
38.88
41.11
16.45
4.70%
4.30%
37
10.08
Revenue growth%
4.43
6.12
3.91
2.54
2.17
3.95
2.74
5.19
4.15
1.64
12.80
3.95
3.93
44
25.74
Gross margin%
25.80
25.92
26.17
27.43
27.42
30.31
28.14
30.75
29.69
27.14
13.31
29.69
27.43
71
13.53
Operating margin%
31.71
29.56
30.45
29.67
31.67
33.08
33.05
33.76
32.38
30.77
17.30
33.05
31.69
34
10.58
Net margin%
21.83
23.59
24.69
26.94
27.01
25.12
25.37
24.82
25.20
26.95
21.94
25.20
25.16
7
18.32
P/E ratio (avg)x
20.59
19.18
20.10
17.59
17.87
16.51
14.93
14.98
15.27
13.83
13.61
14.98
17.05
20
34.18
EV/EBITx
32.53
36.51
42.21
46.85
53.20
54.60
54.22
55.86
61.38
63.12
37.38
55.86
53.71
72
6.38
FCF yield (avg)%
15.33
16.85
16.99
15.80
14.17
13.49
13.95
14.89
14.43
16.25
16.11
14.43
15.11
29
7.14
FCF margin%
14.08
13.12
15.79
14.43
16.80
18.48
21.18
22.06
22.37
23.59
20.86
22.06
17.64
93
0.253
FCF / Net incomex
0.613
0.595
0.610
0.721
0.810
0.809
0.930
0.943
1.071
1.262
0.557
0.943
0.809
14
17.37
ROIC%
23.10
21.26
22.25
22.54
20.12
21.59
20.82
22.12
23.07
22.96
21.77
22.12
22.18
12
20.93
Return on equity%
26.78
27.57
29.96
30.22
31.09
30.56
29.48
30.75
29.62
30.67
28.63
30.56
30.09
95
2.58
Return on assets%
26.47
28.67
26.87
27.51
26.87
28.16
29.41
28.42
26.09
24.55
5.27
28.16
27.19
61
0.42
EPS€
0.43
0.47
0.43
0.42
0.48
0.51
0.48
0.52
0.52
0.52
0.43
1.76%
2.64%
—
29.68
EPS growth%
19.05
18.26
15.52
14.45
12.87
12.39
11.81
11.33
12.07
14.18
17.60
12.07
13.53
49
0.16
Bookvalue per sh€
0.21
0.24
0.26
0.29
0.30
0.29
0.27
0.28
0.31
0.30
0.29
(0.52%)
3.83%
—
0.33
FCF per share€
0.20
0.20
0.21
0.22
0.22
0.23
0.21
0.21
0.19
0.20
0.30
(2.10%)
(0.82%)
—
0.12
Dividend per sh€
0.43
0.49
0.47
0.54
0.55
0.55
0.54
0.60
0.62
0.63
0.19
2.69%
4.03%
—
5.88
Div yield (avg)%
3.73
2.50
4.05
2.00
0.42
0.40
0.40
0.40
0.40
2.20
11.74
0.40
1.21
92
11.10
Payout ratio%
2.58
2.73
3.51
2.14
2.80
1.85
2.72
4.04
1.45
0.40
21.28
1.85
2.65
48
56.73
Shares (diluted)M
48.86
53.40
52.13
52.42
53.81
49.58
46.34
46.10
44.39
38.28
57.38
(6.58%)
(1.96%)
82
23.37
Buyback yield%
4.10
5.63
3.30
3.74
3.28
1.80
2.57
0.40
0.84
0.40
20.43
0.84
2.92
8
0.492
D/E ratiox
0.297
0.271
0.279
0.270
0.254
0.229
0.224
0.202
0.215
0.214
0.714
0.215
0.242
73
2.731
Enterprise value€M
13.43
14.09
13.07
13.86
14.38
14.92
16.08
17.23
18.33
17.67
13.14
4.21%
1.80%
12
38.81
LT debt€M
3.914
3.591
3.615
3.490
3.655
4.156
3.802
3.686
4.181
4.537
20.64
4.42%
1.58%
34
Revenue
€41.11M
4.30%
1.00×
Cost of revenue
€28.78M
4.30%
1.00×
Operating expenses
€9.104M
4.48%
1.02×
Property and equipment
16.18%