130.7
Revenue€M
224.0
237.4
249.4
272.3
297.5
311.6
340.5
363.2
387.7
417.8
134.1
7.03%
7.29%
22
2.37
Revenue growth%
11.98
10.22
9.11
9.54
8.38
6.07
5.32
6.69
8.32
9.36
27.57
6.69
8.75
53
19.55
Gross margin%
16.06
13.35
10.50
7.63
7.59
9.45
6.76
7.22
8.64
10.63
16.48
8.64
9.04
88
2.61
Operating margin%
7.26
7.46
7.27
9.70
9.28
11.42
11.13
8.63
6.82
7.03
14.84
8.63
8.04
52
11.80
Net margin%
11.12
11.52
12.39
12.52
13.82
13.57
12.73
14.69
16.54
15.66
8.78
14.69
13.15
35
12.94
P/E ratio (avg)x
24.77
26.15
29.98
32.87
35.06
36.25
40.92
41.07
46.86
43.27
22.73
41.07
35.66
35
24.77
EV/EBITx
37.18
37.61
34.07
35.67
38.43
34.02
34.69
36.35
35.95
34.38
10.75
34.69
35.81
93
9.50
FCF yield (avg)%
2.55
5.02
2.78
4.87
2.79
1.70
1.26
3.82
2.44
1.42
22.93
1.70
2.66
29
3.00
FCF margin%
18.24
21.03
18.11
16.40
18.44
17.57
14.81
13.51
11.69
13.99
6.98
13.99
16.98
17
0.422
FCF / Net incomex
0.752
0.725
0.770
0.674
0.727
0.748
0.703
0.742
0.744
0.704
0.750
0.742
0.734
45
6.54
ROIC%
27.53
27.42
24.56
25.08
23.91
24.98
27.80
27.43
26.44
23.57
20.45
26.44
25.76
43
7.40
Return on equity%
10.60
8.24
9.48
10.90
11.65
14.54
12.80
14.93
14.91
17.72
14.66
14.91
12.23
57
6.22
Return on assets%
25.23
22.26
21.64
23.15
23.69
23.05
21.70
24.27
23.82
24.84
11.44
23.82
23.42
48
4.45
EPS€
4.81
4.59
4.55
4.39
4.96
5.22
5.25
5.24
5.61
6.17
4.77
4.45%
2.58%
—
4.38
EPS growth%
20.71
21.52
24.36
23.55
24.93
23.61
23.61
20.73
22.36
20.47
7.10
22.36
22.96
12
5.61
Bookvalue per sh€
2.56
2.96
3.47
4.02
4.80
5.01
5.89
6.29
7.40
8.07
7.00
10.94%
12.40%
—
6.54
FCF per share€
1.11
1.11
1.05
1.14
1.22
1.32
1.52
1.46
1.60
1.77
5.93
7.81%
4.08%
—
4.29
Dividend per sh€
7.73
8.64
7.77
7.20
6.80
6.76
7.68
7.50
8.16
8.83
3.45
5.35%
1.60%
—
2.32
Div yield (avg)%
15.38
15.47
16.04
13.20
12.08
9.47
8.87
8.48
9.71
10.23
2.14
9.47
11.15
77
8.60
Payout ratio%
23.55
21.56
21.75
22.80
20.84
22.93
23.40
24.24
24.25
25.05
12.35
24.24
23.17
49
24.33
Shares (diluted)M
23.63
25.23
21.86
22.28
22.09
23.59
24.41
23.83
24.07
25.24
24.27
2.70%
0.89%
18
4.61
Buyback yield%
1.66
0.40
0.40
0.80
3.20
2.99
4.75
6.62
7.25
4.67
6.65
4.75
3.10
91
0.338
D/E ratiox
2.397
2.625
3.045
3.053
3.103
3.682
4.005
4.844
5.557
6.007
0.771
4.844
3.392
59
0.352
Enterprise value€B
0.463
0.514
0.544
0.648
0.775
0.867
0.849
0.963
1.046
1.027
0.144
5.79%
8.55%
27
0.280
LT debt€B
0.550
0.589
0.643
0.771
0.900
1.089
1.168
1.194
1.376
1.426
0.348
9.63%
9.89%
55
Revenue
€417.8M
7.29%
1.00×
Cost of revenue
€182.4M
7.48%
1.02×
Operating expenses
€92.64M
7.06%
0.98×
Property and equipment
14.93%