47.94
Revenue€M
67.30
73.18
77.66
83.33
89.30
95.06
102.6
110.3
116.5
127.3
51.35
7.35%
7.19%
60
25.30
Revenue growth%
26.79
29.14
27.48
27.82
26.44
28.75
25.80
24.21
24.70
26.37
15.25
25.80
26.62
37
22.89
Gross margin%
6.68
5.51
6.01
7.23
6.60
7.86
9.62
11.26
10.06
10.48
26.75
10.06
7.54
69
24.86
Operating margin%
24.68
23.49
22.64
21.52
21.91
19.07
21.44
19.19
20.96
18.77
22.02
19.19
21.48
47
20.91
Net margin%
18.73
19.07
19.00
16.62
13.99
12.45
10.22
8.79
7.36
7.82
12.98
8.79
13.22
83
21.75
P/E ratio (avg)x
29.74
29.25
25.63
27.79
25.17
25.20
23.45
25.55
23.50
24.74
35.54
24.74
25.38
89
6.194
EV/EBITx
32.94
37.24
42.69
47.57
47.34
46.62
54.76
53.92
59.45
64.16
8.560
54.76
47.45
47
21.73
FCF yield (avg)%
20.45
22.63
20.26
20.49
23.43
20.98
22.45
20.63
23.32
22.20
3.63
22.20
21.59
64
20.95
FCF margin%
8.45
7.80
9.34
7.61
10.55
11.08
10.00
11.05
8.50
10.02
11.75
10.02
9.67
43
0.348
FCF / Net incomex
1.477
1.423
1.592
1.826
1.838
1.725
1.774
1.723
1.748
1.924
0.468
1.748
1.736
76
9.61
ROIC%
0.40
0.40
2.35
3.53
1.83
0.40
0.40
0.81
0.40
1.62
23.09
0.40
0.61
18
15.27
Return on equity%
19.00
20.81
18.93
17.57
18.18
20.61
17.87
16.14
13.39
14.17
4.42
16.14
18.02
79
15.53
Return on assets%
16.16
14.44
17.38
15.22
12.60
11.80
13.81
16.30
13.94
15.11
12.71
13.94
14.77
68
11.50
EPS€
22.21
23.49
23.45
26.43
25.27
23.90
22.79
21.62
23.57
21.86
12.75
(2.86%)
(0.57%)
—
5.33
EPS growth%
20.45
21.94
23.46
26.10
27.59
25.30
25.86
27.30
27.50
28.49
24.89
27.30
25.98
37
9.57
Bookvalue per sh€
17.94
17.07
14.95
13.64
11.84
12.09
11.50
12.44
13.20
13.03
10.32
1.95%
(3.66%)
—
19.01
FCF per share€
15.46
16.56
16.21
17.80
19.29
20.04
21.42
20.23
19.83
18.76
17.60
(0.56%)
3.34%
—
6.59
Dividend per sh€
11.41
12.75
14.04
15.04
15.01
14.55
17.49
19.19
22.60
26.33
12.99
11.89%
10.72%
—
14.78
Div yield (avg)%
7.56
10.04
8.88
8.81
11.76
11.33
12.46
13.91
16.29
16.76
16.57
13.91
11.55
72
9.41
Payout ratio%
23.61
24.05
22.28
24.99
25.40
24.32
25.03
26.66
28.55
31.44
17.54
26.66
25.01
14
3.183
Shares (diluted)M
3.583
3.833
4.150
4.003
4.362
4.721
5.193
5.975
6.901
6.576
3.194
8.56%
6.67%
84
23.50
Buyback yield%
0.40
0.40
0.40
2.72
4.18
5.41
6.05
7.30
9.83
11.53
27.74
7.30
4.80
5
1.652
D/E ratiox
0.123
0.107
0.095
0.089
0.075
0.079
0.078
0.080
0.070
0.070
0.908
0.078
0.079
37
47.62
Enterprise value€M
42.30
38.77
35.16
36.90
39.11
40.33
35.20
32.54
27.88
26.62
56.29
(7.41%)
(4.93%)
51
13.10
LT debt€M
102.2
91.49
84.49
85.63
75.28
66.25
64.91
58.44
62.53
66.59
85.72
(2.42%)
(3.25%)
45
Revenue
€127.3M
7.19%
1.00×
Cost of revenue
€64.77M
7.20%
1.00×
Operating expenses
€18.10M
7.31%
1.01×