7.204
Revenue€M
9.241
10.02
10.60
11.34
12.27
13.16
13.91
14.56
15.59
16.50
7.807
6.10%
6.79%
21
11.12
Revenue growth%
19.51
18.36
19.25
17.72
20.14
21.39
18.39
19.44
19.91
18.94
12.82
19.44
19.34
68
17.95
Gross margin%
11.38
10.14
10.32
9.17
7.53
6.04
6.83
9.20
7.30
9.55
25.91
7.30
9.19
7
25.54
Operating margin%
16.36
17.40
20.31
17.88
18.27
18.14
15.31
16.35
15.00
12.93
16.47
15.31
16.88
72
17.60
Net margin%
16.46
13.50
16.40
18.89
21.67
22.52
24.53
25.11
24.72
27.62
4.86
24.72
22.10
8
35.32
P/E ratio (avg)x
22.28
19.23
17.98
16.64
14.31
15.28
13.19
11.96
11.13
11.61
32.09
11.96
14.80
16
24.12
EV/EBITx
25.93
25.88
27.64
28.06
29.30
29.77
26.48
28.06
25.55
22.67
27.73
26.48
27.06
58
5.90
FCF yield (avg)%
37.48
40.46
41.06
42.12
40.92
40.37
42.10
43.49
45.72
48.03
5.80
43.49
41.58
90
28.48
FCF margin%
13.55
12.42
13.31
15.50
14.13
11.48
11.24
13.60
12.06
11.43
21.46
11.48
12.87
51
0.442
FCF / Net incomex
1.043
1.136
1.034
1.043
0.928
0.860
0.790
0.722
0.628
0.665
1.246
0.722
0.894
55
27.87
ROIC%
15.63
13.34
10.67
10.86
13.83
15.41
14.94
12.61
11.80
10.59
19.02
12.61
12.97
50
2.22
Return on equity%
15.06
14.03
11.53
14.41
11.86
12.76
13.39
12.77
11.66
13.44
8.34
12.77
13.08
22
26.88
Return on assets%
10.45
11.57
8.57
9.13
11.52
10.81
11.87
13.32
13.54
13.08
23.34
13.08
11.54
15
1.15
EPS€
0.43
0.40
0.38
0.40
0.37
0.40
0.39
0.43
0.42
0.41
1.20
2.15%
(0.56%)
—
11.05
EPS growth%
7.55
9.09
8.79
6.21
4.00
3.53
4.82
7.23
8.05
9.00
29.81
7.23
7.39
71
0.86
Bookvalue per sh€
2.82
3.11
3.15
3.67
3.81
4.17
4.57
4.95
5.77
6.22
2.15
10.32%
9.70%
—
2.24
FCF per share€
4.19
5.00
5.52
6.34
6.66
8.03
8.58
10.23
10.24
10.49
2.18
9.51%
11.55%
—
1.31
Dividend per sh€
0.97
0.88
0.82
0.77
0.69
0.77
0.74
0.79
0.70
0.78
1.72
2.47%
(1.67%)
—
14.35
Div yield (avg)%
8.23
8.75
5.98
5.79
4.44
7.07
6.27
3.47
1.75
3.72
5.03
3.72
5.89
25
4.69
Payout ratio%
7.53
7.61
7.08
7.73
7.13
4.71
3.65
5.43
3.21
3.11
13.94
3.65
6.26
38
4.071
Shares (diluted)M
6.005
6.251
7.121
7.368
7.732
7.793
7.704
7.593
8.141
8.274
4.049
1.36%
4.44%
9
24.78
Buyback yield%
28.13
30.66
28.70
28.80
26.75
26.11
24.89
23.92
24.13
25.21
29.11
24.89
26.43
58
1.529
D/E ratiox
0.527
0.615
0.597
0.699
0.798
0.881
0.873
0.960
1.034
1.102
0.428
0.960
0.835
61
2.717
Enterprise value€M
12.86
13.74
12.92
13.17
14.36
13.03
13.80
14.90
14.30
15.79
14.05
1.92%
1.22%
27
11.43
LT debt€M
16.61
18.20
19.25
22.17
25.59
28.54
29.59
32.69
38.64
39.82
11.27
9.25%
10.65%
13
Revenue
€16.50M
6.79%
1.00×
Cost of revenue
€9.109M
7.03%
1.02×
Operating expenses
€3.079M
6.39%
0.96×
Property and equipment
17.26%
Goodwill & intangibles
17.04%