11.02
Revenue€M
13.43
14.08
14.54
15.46
16.46
17.43
18.50
19.94
20.78
11.82
11.82
6.08%
5.86%
53
20.90
Revenue growth%
16.48
16.41
14.74
15.39
15.62
17.88
17.01
14.84
15.97
19.33
5.73
15.97
15.80
91
11.21
Gross margin%
16.14
18.85
16.22
17.99
15.06
16.83
16.91
19.26
21.69
13.94
20.49
16.91
16.87
50
2.63
Operating margin%
22.52
20.58
18.67
16.94
18.13
15.50
16.82
14.65
12.02
7.03
8.39
15.50
17.53
39
29.60
Net margin%
16.55
18.42
19.00
16.21
17.52
19.22
19.17
21.69
20.43
16.09
10.03
19.22
18.71
60
9.416
P/E ratio (avg)x
33.10
33.66
29.74
30.61
32.27
28.92
30.33
33.88
37.28
25.75
6.857
32.27
32.68
13
23.82
EV/EBITx
18.87
18.71
18.17
18.57
20.83
22.28
24.46
26.17
26.58
24.81
30.96
24.46
19.85
62
25.35
FCF yield (avg)%
23.03
24.61
26.63
25.70
25.63
26.96
28.06
30.00
30.05
10.05
21.32
28.06
26.16
87
12.43
FCF margin%
24.67
26.87
29.26
27.80
30.67
31.52
29.42
27.56
29.53
13.17
28.09
29.53
28.53
80
1.658
FCF / Net incomex
0.703
0.758
0.743
0.872
0.990
1.034
0.975
1.105
1.202
0.201
1.136
1.034
0.924
83
7.94
ROIC%
20.32
18.35
19.81
19.62
18.29
18.92
16.94
15.39
13.38
8.50
18.53
16.94
18.63
73
29.85
Return on equity%
2.91
0.52
3.52
3.95
1.53
0.99
0.40
0.40
1.45
23.78
25.74
0.99
1.49
53
8.14
Return on assets%
3.30
3.93
5.00
3.28
2.78
1.33
0.72
0.40
2.20
4.49
8.47
1.33
2.55
82
4.78
EPS€
2.71
2.64
2.95
2.96
2.80
2.67
2.58
2.49
2.59
4.94
5.18
(2.63%)
1.03%
—
5.19
EPS growth%
7.86
9.08
6.28
5.29
3.22
2.53
0.40
0.40
2.22
3.02
8.05
2.22
4.25
31
3.26
Bookvalue per sh€
3.91
3.91
4.00
3.83
4.27
4.87
5.35
6.03
5.57
3.34
3.94
7.79%
4.55%
—
3.31
FCF per share€
6.76
7.52
8.22
8.38
9.04
8.79
8.71
9.67
10.70
2.08
7.15
5.03%
4.17%
—
5.49
Dividend per sh€
1.72
1.86
1.87
2.02
2.25
2.23
2.40
2.55
2.89
1.18
4.95
7.45%
5.07%
—
22.98
Div yield (avg)%
0.40
0.40
0.40
0.40
1.52
0.40
0.40
1.47
0.40
5.72
9.18
0.40
0.40
54
17.86
Payout ratio%
28.33
29.86
28.80
28.55
31.37
33.42
32.55
32.76
34.53
16.73
29.76
32.76
30.62
12
1.119
Shares (diluted)M
0.913
0.833
0.808
0.871
0.891
0.842
0.856
0.926
0.905
1.129
1.113
0.77%
(0.76%)
64
19.75
Buyback yield%
11.30
13.98
13.98
16.03
16.61
14.52
13.00
14.71
17.55
11.98
22.87
14.71
14.25
34
0.619
D/E ratiox
0.223
0.241
0.266
0.254
0.263
0.278
0.307
0.305
0.357
0.295
0.694
0.305
0.264
37
4.638
Enterprise value€M
6.573
6.450
6.093
6.592
5.946
5.652
5.257
5.605
5.440
11.24
13.41
(3.77%)
(0.77%)
95
12.71
LT debt€M
6.222
5.858
5.976
6.013
5.763
5.225
4.472
3.942
3.718
4.187
7.177
(9.17%)
(6.00%)
43
Revenue
€20.78M
5.86%
1.00×
Cost of revenue
€13.48M
6.04%
1.02×
Operating expenses
€3.711M
5.02%
0.92×
Property and equipment
16.99%
Spread over hurdle
(2.51%)