25.02
Revenue€M
36.17
38.09
40.25
42.00
44.02
47.58
49.36
53.35
55.23
57.89
27.72
5.63%
5.38%
60
22.03
Revenue growth%
6.34
7.91
9.01
6.55
5.86
3.30
3.87
1.33
1.68
0.40
28.41
1.68
4.87
62
19.35
Gross margin%
10.08
11.16
9.73
9.52
7.62
5.70
8.43
7.95
10.20
12.44
6.19
8.43
9.63
14
6.78
Operating margin%
9.15
11.93
9.66
8.87
6.82
6.41
5.94
8.16
7.63
6.12
3.23
6.41
7.89
80
3.18
Net margin%
17.21
16.70
14.29
14.29
11.30
8.82
6.95
6.40
6.67
9.12
12.53
6.95
10.21
9
30.52
P/E ratio (avg)x
22.48
25.74
25.46
25.89
28.54
32.59
35.68
39.74
39.61
45.00
17.92
39.61
30.57
9
24.73
EV/EBITx
16.72
15.07
14.68
13.95
15.34
16.71
16.33
17.20
17.73
19.42
13.49
17.20
16.52
51
5.99
FCF yield (avg)%
7.82
8.43
8.58
10.26
7.82
7.18
9.16
8.22
5.93
7.85
26.05
7.85
8.03
31
24.15
FCF margin%
28.47
29.17
29.80
27.71
28.21
26.08
27.20
28.35
26.92
24.59
29.28
26.92
27.96
92
0.388
FCF / Net incomex
1.289
1.129
1.116
0.961
0.876
0.862
0.925
0.954
1.016
0.875
1.796
0.925
0.958
74
4.91
ROIC%
30.16
28.06
27.40
26.66
24.81
26.37
23.51
23.31
22.03
20.67
17.63
23.31
25.59
20
16.44
Return on equity%
6.27
3.44
4.35
4.32
4.23
4.72
2.47
4.83
4.66
5.21
29.05
4.72
4.50
54
28.00
Return on assets%
19.35
18.16
17.69
15.73
12.74
10.75
10.61
10.46
9.75
8.19
21.42
10.46
11.75
84
9.79
EPS€
5.88
6.15
6.57
6.66
6.38
6.18
6.17
6.46
6.47
6.57
10.15
0.57%
0.80%
—
11.55
EPS growth%
11.64
9.56
8.61
7.65
9.12
8.39
7.13
7.50
6.56
5.53
24.97
7.13
8.02
26
2.61
Bookvalue per sh€
7.86
7.00
6.39
6.66
6.37
6.12
5.89
5.20
5.35
5.54
8.80
(2.76%)
(4.13%)
—
3.30
FCF per share€
4.61
4.90
5.24
5.51
5.49
6.26
6.58
6.48
7.44
8.31
1.98
8.64%
5.63%
—
8.18
Dividend per sh€
1.77
1.85
2.03
2.16
2.09
2.18
2.22
2.29
2.26
2.28
3.43
1.79%
3.35%
—
5.87
Div yield (avg)%
22.07
21.96
22.20
24.32
24.98
24.45
24.01
22.23
21.15
21.35
5.45
22.23
22.21
75
23.20
Payout ratio%
0.40
2.40
3.05
3.82
6.64
5.58
8.05
7.70
5.24
2.91
13.55
5.58
4.53
72
3.708
Shares (diluted)M
5.069
5.699
6.481
6.944
6.980
6.859
7.763
7.821
7.951
8.019
3.727
2.81%
5.17%
92
24.78
Buyback yield%
6.09
4.64
6.91
7.89
9.10
9.81
11.55
8.64
8.45
6.72
9.23
8.64
8.17
14
0.387
D/E ratiox
1.693
1.565
1.613
1.561
1.699
1.789
1.706
1.596
1.432
1.430
1.398
1.596
1.604
61
36.43
Enterprise value€M
34.39
39.22
45.18
47.98
54.68
51.24
51.79
50.42
48.64
47.23
25.48
(2.89%)
3.76%
46
45.02
LT debt€M
10.24
10.43
12.08
13.20
13.93
14.57
16.87
15.69
17.59
16.49
27.68
3.44%
6.34%
52
Revenue
€57.89M
5.38%
1.00×
Cost of revenue
€28.45M
5.33%
1.00×
Operating expenses
€13.29M
5.54%
1.01×
Property and equipment
18.18%