93.90
Revenue€M
106.3
114.1
121.3
128.4
135.4
140.7
152.0
159.8
166.2
173.3
100.2
5.05%
5.43%
68
22.38
Revenue growth%
24.61
21.88
22.82
20.59
20.30
22.05
19.23
21.61
18.91
16.23
21.97
19.23
21.10
66
20.17
Gross margin%
18.22
15.58
14.75
12.49
15.40
12.76
12.03
12.98
13.95
12.07
12.39
12.76
13.47
92
4.07
Operating margin%
19.20
19.72
17.09
18.89
17.91
18.93
20.97
20.58
22.81
25.08
12.41
20.97
19.46
27
28.64
Net margin%
33.31
34.72
37.06
38.84
36.23
38.74
36.42
35.79
38.35
38.12
6.55
38.12
36.74
9
12.90
P/E ratio (avg)x
24.91
25.57
23.59
24.29
24.75
27.51
30.16
31.98
35.69
38.68
28.97
31.98
26.54
18
8.518
EV/EBITx
15.14
14.53
16.80
17.26
19.59
19.41
22.96
25.75
29.22
31.55
19.34
25.75
19.50
89
17.64
FCF yield (avg)%
23.49
26.37
23.47
24.56
21.57
20.98
21.87
20.78
19.21
21.50
12.96
20.98
21.72
58
19.38
FCF margin%
11.84
8.88
9.40
7.78
5.66
7.48
7.83
6.09
9.01
10.86
16.80
7.83
8.35
88
1.197
FCF / Net incomex
0.169
0.161
0.154
0.168
0.187
0.169
0.154
0.173
0.185
0.166
1.437
0.169
0.168
74
28.38
ROIC%
11.88
9.01
8.65
9.09
10.14
10.18
9.54
10.82
10.65
12.90
2.93
10.65
10.16
61
9.39
Return on equity%
4.53
2.55
4.45
5.45
4.07
3.02
3.36
3.30
3.15
2.26
29.98
3.15
3.33
67
20.72
Return on assets%
10.62
12.11
14.96
17.10
19.13
16.86
18.42
19.29
18.28
15.40
23.59
18.28
16.98
24
9.47
EPS€
54.87
55.19
59.47
57.83
51.99
47.86
51.46
55.71
60.31
62.13
9.95
3.63%
1.65%
—
23.26
EPS growth%
6.32
7.84
10.78
9.39
12.11
12.18
10.22
12.24
13.78
14.41
16.51
12.24
11.44
48
26.16
Bookvalue per sh€
33.11
36.02
40.11
39.13
41.07
46.95
48.45
54.53
55.79
63.52
18.43
9.11%
8.04%
—
26.81
FCF per share€
42.25
46.77
47.69
53.18
54.12
55.29
54.58
53.55
57.35
57.78
55.10
1.32%
3.53%
—
24.34
Dividend per sh€
82.60
100.03
102.13
112.32
119.77
144.14
154.60
156.08
163.58
162.06
18.25
6.24%
8.21%
—
9.89
Div yield (avg)%
5.08
7.75
8.93
9.36
8.70
6.69
5.51
8.04
6.52
4.88
28.19
6.52
7.22
87
26.50
Payout ratio%
31.27
30.96
29.39
28.32
30.39
31.94
29.45
28.30
30.73
28.84
23.77
29.45
29.92
81
1.777
Shares (diluted)M
2.056
2.157
2.103
2.357
2.305
2.712
2.751
3.244
3.181
3.551
1.736
9.03%
5.52%
92
6.08
Buyback yield%
7.90
7.55
9.65
9.45
10.13
11.65
9.38
10.02
8.21
8.28
24.29
9.38
9.42
74
1.606
D/E ratiox
1.734
1.715
1.731
1.687
1.779
1.721
1.697
1.758
1.838
2.068
0.728
1.758
1.733
28
45.78
Enterprise value€M
251.7
278.5
269.5
249.6
234.9
240.3
251.7
256.3
271.9
290.1
44.89
4.31%
1.23%
51
142.0
LT debt€M
64.57
60.83
58.29
61.29
67.15
68.41
71.90
73.63
77.14
76.14
114.4
2.55%
1.71%
37
Revenue
€173.3M
5.43%
1.00×
Cost of revenue
€86.20M
5.09%
0.97×
Operating expenses
€39.78M
5.72%
1.03×
Property and equipment
21.38%
Goodwill & intangibles
15.70%