23.13
Revenue€M
70.31
73.15
73.85
74.54
78.33
81.52
83.63
88.01
89.62
93.70
25.56
3.65%
3.04%
13
5.47
Revenue growth%
20.00
17.03
14.75
13.58
12.52
14.57
16.16
18.07
19.36
19.06
4.66
18.07
16.60
13
7.68
Gross margin%
22.82
20.62
21.26
18.96
18.72
21.15
22.22
24.40
24.21
22.29
15.74
22.29
21.74
56
23.68
Operating margin%
17.67
19.18
21.78
19.56
18.83
20.54
21.57
19.02
17.84
16.49
11.32
19.02
19.10
5
25.11
Net margin%
19.62
17.34
19.17
19.75
20.82
21.86
20.60
20.11
21.57
21.27
25.78
21.27
20.35
64
14.74
P/E ratio (avg)x
8.482
7.831
8.415
8.667
9.025
8.862
9.517
10.50
9.752
10.83
36.29
9.752
8.943
47
23.87
EV/EBITx
20.20
23.78
25.43
27.79
30.13
35.65
41.40
45.48
49.59
52.84
15.70
45.48
32.89
42
11.19
FCF yield (avg)%
14.79
15.47
13.03
10.16
9.81
8.37
9.43
12.30
15.03
15.86
8.49
12.30
12.66
84
7.22
FCF margin%
8.89
8.79
11.06
10.45
10.09
8.93
8.49
11.48
12.01
13.22
18.50
11.48
10.27
68
1.278
FCF / Net incomex
0.344
0.345
0.368
0.375
0.364
0.391
0.401
0.448
0.434
0.384
0.305
0.401
0.380
72
24.00
ROIC%
8.22
8.03
7.87
6.00
8.64
6.77
7.43
9.59
7.88
8.22
27.41
7.88
7.96
87
19.08
Return on equity%
27.02
28.91
31.58
32.75
30.29
32.18
33.44
34.40
36.64
35.05
9.58
34.40
32.46
90
7.30
Return on assets%
14.42
16.42
14.96
15.92
15.95
17.79
18.74
16.12
16.29
14.27
25.48
16.29
16.03
60
6.46
EPS€
6.39
6.90
7.62
7.94
8.84
10.20
10.85
11.53
12.14
12.05
7.14
6.39%
8.50%
—
25.60
EPS growth%
27.99
27.31
24.91
26.25
24.47
23.31
25.38
22.94
20.24
22.64
23.88
22.94
24.69
92
11.49
Bookvalue per sh€
13.96
15.31
17.16
17.87
19.59
21.17
23.20
26.41
30.08
31.22
6.30
9.77%
9.39%
—
11.44
FCF per share€
8.56
8.83
8.85
9.93
9.87
11.71
13.54
13.24
12.73
13.58
4.52
6.59%
6.12%
—
6.56
Dividend per sh€
10.86
10.97
11.11
9.90
9.89
9.85
9.42
9.96
10.25
9.20
8.76
(1.44%)
(1.95%)
—
17.68
Div yield (avg)%
4.56
5.64
8.11
9.79
7.59
8.63
8.02
10.20
10.20
8.80
24.66
8.80
8.37
64
28.00
Payout ratio%
29.26
27.70
29.89
31.97
32.55
35.12
35.60
35.11
36.85
38.76
12.04
35.60
33.83
42
2.324
Shares (diluted)M
3.456
3.688
3.898
4.284
4.411
4.091
4.238
4.271
4.363
4.007
2.385
(1.90%)
2.84%
67
8.38
Buyback yield%
3.05
1.41
4.20
5.17
2.90
5.15
4.30
5.74
6.43
7.55
9.20
5.74
4.72
84
0.456
D/E ratiox
1.163
1.291
1.416
1.470
1.532
1.790
1.722
1.736
1.653
1.906
1.575
1.736
1.592
94
7.145
Enterprise value€M
66.18
71.99
72.65
79.90
76.29
75.64
75.43
78.92
87.62
100.7
11.29
5.70%
5.65%
27
80.57
LT debt€M
28.72
29.69
29.24
30.33
33.12
37.36
40.07
47.34
54.54
60.96
63.57
12.98%
8.71%
49
Revenue
€93.70M
3.04%
1.00×
Cost of revenue
€56.92M
2.86%
0.98×
Operating expenses
€14.76M
3.22%
1.02×
Property and equipment
20.07%
Goodwill & intangibles
15.97%
Cash and investments
14.24%