10.93
Revenue€M
13.47
14.77
15.67
16.72
18.54
20.35
21.65
23.43
24.99
27.37
12.06
8.10%
8.21%
77
17.99
Revenue growth%
7.22
7.22
7.50
10.11
10.94
11.67
10.03
10.88
8.72
8.43
3.46
10.03
9.37
10
18.65
Gross margin%
0.40
0.40
0.40
2.79
0.40
1.93
0.40
0.40
0.40
2.40
23.73
0.40
0.40
43
25.63
Operating margin%
9.81
11.99
11.76
13.83
12.52
13.97
14.77
17.36
15.99
18.82
15.25
15.99
13.90
27
28.31
Net margin%
8.71
8.57
9.09
10.52
9.46
7.26
8.93
7.16
6.48
3.80
4.99
7.16
8.64
27
24.18
P/E ratio (avg)x
32.48
36.22
35.04
35.56
33.74
39.78
42.60
46.56
47.86
45.98
33.36
45.98
38.00
30
26.22
EV/EBITx
11.22
11.89
12.57
12.96
14.54
15.31
16.65
18.08
17.63
17.60
14.14
17.60
14.92
85
10.66
FCF yield (avg)%
23.01
20.24
21.78
18.79
20.15
19.45
18.94
17.06
15.94
17.58
21.95
17.58
19.19
39
4.07
FCF margin%
30.64
29.08
27.00
26.26
25.44
24.20
24.80
22.66
20.54
19.72
5.83
22.66
25.12
7
0.653
FCF / Net incomex
1.642
1.700
1.990
2.225
2.327
2.513
2.797
2.712
2.744
2.843
0.460
2.744
2.420
29
19.59
ROIC%
7.68
10.08
9.15
9.42
12.39
11.40
13.47
15.68
14.49
12.64
2.62
13.47
11.90
91
12.86
Return on equity%
22.42
25.35
24.27
23.50
26.39
24.51
26.83
27.85
28.69
29.78
28.66
27.85
25.87
71
22.05
Return on assets%
11.52
10.78
11.05
11.27
9.19
7.95
8.29
9.46
11.29
11.17
13.69
9.46
10.92
64
26.82
EPS€
13.81
13.12
12.09
11.37
12.81
12.55
11.61
12.42
12.24
11.48
29.29
(2.17%)
(2.12%)
—
24.30
EPS growth%
18.77
16.98
19.20
19.74
17.85
18.07
20.57
18.99
16.10
17.84
27.35
18.07
18.42
61
14.82
Bookvalue per sh€
30.76
33.25
33.47
39.04
41.83
44.52
47.01
44.99
42.13
43.24
26.58
0.66%
3.29%
—
7.51
FCF per share€
28.94
29.52
32.56
37.13
40.69
46.23
43.96
40.96
43.47
45.03
21.55
2.05%
5.52%
—
15.36
Dividend per sh€
8.23
7.96
7.66
8.11
8.64
9.54
11.13
10.92
12.91
14.23
10.51
10.50%
5.31%
—
8.19
Div yield (avg)%
23.31
24.20
21.87
23.37
20.54
22.83
21.98
24.13
23.18
23.06
22.35
23.06
23.12
54
13.54
Payout ratio%
1.40
0.43
2.46
3.07
4.44
6.87
6.84
4.58
5.47
2.95
26.99
5.47
3.76
91
0.709
Shares (diluted)M
0.743
0.729
0.690
0.775
0.838
0.789
0.804
0.872
0.988
1.015
0.704
3.93%
2.35%
84
13.57
Buyback yield%
1.53
2.40
5.00
3.18
3.67
3.83
0.98
1.53
0.82
0.40
15.61
0.98
1.97
5
1.060
D/E ratiox
1.193
1.124
1.296
1.245
1.441
1.443
1.667
1.708
1.966
1.869
1.597
1.708
1.442
67
8.896
Enterprise value€M
7.414
7.953
9.386
9.838
11.65
12.94
14.28
13.84
14.74
16.33
13.75
6.99%
10.10%
78
12.76
LT debt€M
14.66
15.87
17.71
19.13
17.87
20.68
19.45
22.71
21.90
24.01
1.454
6.09%
4.91%
45
Revenue
€27.37M
8.21%
1.00×
Cost of revenue
€16.98M
8.25%
1.00×
Operating expenses
€2.762M
7.25%
0.91×
Property and equipment
17.45%
Goodwill & intangibles
16.26%
Spread over hurdle
40.72%