10.61
Revenue€M
8.850
9.442
10.00
10.55
11.36
12.09
13.01
13.70
14.80
15.92
11.56
6.98%
6.60%
49
5.49
Revenue growth%
6.29
4.84
6.04
6.07
4.13
3.47
1.89
4.56
1.79
1.13
15.27
1.89
4.34
57
17.49
Gross margin%
9.26
9.06
6.92
7.17
8.84
11.46
13.52
14.32
12.89
14.93
24.70
13.52
10.36
94
7.00
Operating margin%
21.54
23.61
26.28
23.94
23.18
23.23
23.19
20.96
20.14
17.76
3.27
20.96
23.18
15
21.88
Net margin%
20.38
21.61
23.35
21.25
18.59
17.26
16.83
14.55
12.30
14.57
11.52
14.57
17.93
72
16.09
P/E ratio (avg)x
24.22
27.47
32.05
35.06
37.31
39.86
42.11
46.60
48.17
50.11
20.17
46.60
38.58
42
22.01
EV/EBITx
45.67
49.06
50.37
57.05
62.48
66.36
72.41
73.47
71.22
76.39
31.67
72.41
64.42
23
6.13
FCF yield (avg)%
3.18
3.44
5.22
7.13
4.72
5.21
7.41
5.22
7.85
9.59
17.50
7.41
5.22
72
3.25
FCF margin%
34.87
36.71
35.69
33.99
36.01
36.73
34.54
34.52
32.45
31.72
24.53
34.52
34.71
10
1.123
FCF / Net incomex
0.804
0.735
0.807
0.787
0.822
0.762
0.836
0.849
0.920
1.051
0.492
0.849
0.815
76
2.06
ROIC%
20.86
20.51
22.09
22.22
20.99
18.86
21.57
20.11
22.10
24.95
5.09
21.57
21.28
57
23.89
Return on equity%
11.50
12.63
14.76
13.80
12.52
11.34
10.25
8.84
11.45
9.11
26.94
10.25
11.47
25
9.65
Return on assets%
15.57
15.44
15.41
18.29
18.65
21.36
18.37
15.97
15.96
16.32
10.13
16.32
16.14
77
0.36
EPS€
0.62
0.67
0.70
0.65
0.61
0.62
0.61
0.64
0.61
0.62
0.40
0.37%
(1.33%)
—
17.86
EPS growth%
17.00
18.84
18.51
17.94
15.20
18.16
20.04
17.51
18.19
16.39
9.98
18.16
18.05
27
0.52
Bookvalue per sh€
0.41
0.41
0.37
0.40
0.43
0.39
0.38
0.38
0.34
0.34
0.66
(4.50%)
(1.98%)
—
0.53
FCF per share€
0.20
0.22
0.25
0.29
0.35
0.38
0.42
0.46
0.46
0.54
0.43
9.50%
12.45%
—
0.40
Dividend per sh€
0.34
0.34
0.41
0.43
0.42
0.43
0.49
0.52
0.62
0.65
0.22
8.89%
7.37%
—
11.29
Div yield (avg)%
15.08
13.81
12.93
11.58
12.94
11.90
14.31
14.03
11.31
9.05
20.00
11.90
12.94
87
21.94
Payout ratio%
18.94
18.14
16.55
14.35
11.98
12.23
9.91
8.64
7.05
5.93
10.56
8.64
12.10
50
5.643
Shares (diluted)M
5.587
5.312
5.931
5.655
6.479
6.184
7.084
8.207
9.417
8.842
5.717
6.42%
4.90%
35
11.17
Buyback yield%
26.46
28.14
29.91
28.73
31.17
29.01
28.07
26.63
28.48
29.60
17.79
28.48
28.61
75
1.503
D/E ratiox
1.441
1.364
1.211
1.094
1.211
1.155
1.196
1.167
1.157
1.212
1.591
1.167
1.203
94
10.98
Enterprise value€M
3.594
3.559
3.663
3.925
4.508
4.879
5.425
5.619
6.228
6.573
8.668
7.83%
7.65%
76
7.900
LT debt€M
6.397
6.747
7.695
8.332
7.976
7.567
8.189
8.418
9.409
10.12
7.583
4.87%
4.08%
7
Revenue
€15.92M
6.60%
1.00×
Cost of revenue
€10.75M
6.75%
1.01×
Operating expenses
€2.215M
6.30%
0.97×
Cash and investments
17.95%
Property and equipment
15.58%