1.736
Revenue€M
31.61
33.32
34.70
37.22
39.54
42.53
45.23
48.77
51.00
52.89
1.848
5.99%
5.89%
61
3.84
Revenue growth%
25.09
26.22
24.67
27.43
26.57
26.12
28.06
29.37
26.51
24.16
2.79
26.51
26.37
56
29.74
Gross margin%
13.42
10.47
13.36
14.77
13.81
16.11
16.30
14.95
14.37
16.60
8.16
16.11
14.57
79
23.05
Operating margin%
16.71
16.57
16.78
14.65
15.88
14.29
12.11
9.19
9.81
6.90
28.33
9.81
14.47
64
9.77
Net margin%
19.80
19.33
17.52
16.50
18.81
17.44
18.19
16.06
14.61
12.20
8.80
16.06
17.48
28
25.96
P/E ratio (avg)x
13.79
13.07
15.25
17.15
18.87
19.39
19.37
22.63
25.98
26.33
13.74
22.63
19.12
17
11.40
EV/EBITx
33.02
33.24
35.85
40.14
38.92
39.21
43.20
47.41
51.19
56.64
37.42
47.41
39.67
18
15.48
FCF yield (avg)%
8.32
10.36
11.75
14.40
11.47
9.34
7.48
8.56
10.42
12.27
16.89
9.34
10.39
51
10.38
FCF margin%
25.66
27.92
29.83
28.04
30.66
31.14
34.07
33.89
33.34
30.79
19.29
33.34
30.73
78
1.701
FCF / Net incomex
0.617
0.610
0.625
0.566
0.533
0.580
0.540
0.543
0.586
0.622
0.467
0.580
0.583
38
12.85
ROIC%
16.61
18.34
16.25
16.44
14.59
15.43
17.59
15.59
16.06
14.70
28.86
15.59
16.15
47
15.28
Return on equity%
4.55
7.37
9.14
10.14
10.51
7.98
7.99
5.23
7.86
9.19
26.96
7.98
7.98
69
22.73
Return on assets%
23.57
26.49
26.91
25.57
24.21
24.57
22.15
23.58
23.47
20.57
21.78
23.47
23.90
53
6.99
EPS€
6.83
7.25
7.75
8.14
9.47
11.04
12.54
14.79
15.30
16.59
7.39
11.86%
9.10%
—
5.72
EPS growth%
33.77
32.21
29.65
29.92
31.74
32.57
30.17
29.15
26.16
28.29
5.73
29.15
30.05
25
7.48
Bookvalue per sh€
8.29
9.34
10.12
10.41
9.78
9.35
9.55
8.94
9.18
8.26
4.71
(3.33%)
0.59%
—
3.14
FCF per share€
8.79
8.99
9.68
9.51
9.24
8.74
8.49
8.25
9.26
10.54
6.14
2.65%
3.40%
—
3.43
Dividend per sh€
4.05
3.95
4.18
4.22
4.85
5.31
6.08
5.68
6.35
6.63
7.09
6.46%
5.59%
—
27.10
Div yield (avg)%
18.96
16.49
15.04
14.01
11.55
10.23
8.35
10.76
9.69
8.43
10.78
9.69
11.15
32
25.59
Payout ratio%
5.27
6.30
6.85
8.46
9.72
12.22
14.26
13.75
15.44
13.98
10.47
13.98
10.97
58
2.341
Shares (diluted)M
2.139
1.959
2.015
2.215
2.320
2.407
2.454
2.301
2.287
1.969
2.295
(3.23%)
(0.95%)
71
17.79
Buyback yield%
8.82
10.88
10.71
9.95
10.17
10.56
11.38
13.73
11.44
10.89
26.03
11.38
10.79
81
0.231
D/E ratiox
1.036
0.976
0.941
0.888
0.842
0.813
0.737
0.753
0.805
0.895
1.311
0.805
0.865
92
31.01
Enterprise value€M
43.19
42.91
38.76
36.67
38.51
36.23
33.83
32.67
29.52
27.36
5.108
(6.61%)
(4.72%)
46
12.20
LT debt€M
32.91
31.58
30.53
35.68
35.35
34.72
36.04
37.92
38.63
38.11
17.95
1.52%
2.20%
30
Revenue
€52.89M
5.89%
1.00×
Cost of revenue
€25.79M
5.74%
0.99×
Operating expenses
€12.17M
5.60%
0.97×
Goodwill & intangibles
21.60%
Property and equipment
15.57%
Spread over hurdle
52.73%