7.806
Revenue€M
14.49
15.18
16.32
17.38
17.89
18.79
20.22
21.10
21.98
23.11
8.500
5.24%
5.44%
65
19.21
Revenue growth%
23.74
26.42
23.79
22.70
21.89
21.71
21.49
23.48
24.63
24.28
20.66
23.48
23.61
22
11.99
Gross margin%
8.23
9.99
7.25
5.86
5.31
6.81
6.40
5.08
3.55
2.52
23.82
5.08
6.13
50
16.66
Operating margin%
18.81
21.04
18.09
19.07
17.92
18.97
20.73
20.36
18.22
20.37
11.45
20.36
19.02
11
3.45
Net margin%
6.49
8.21
9.31
10.26
10.34
11.65
12.94
11.07
14.01
16.48
14.37
12.94
10.70
28
36.19
P/E ratio (avg)x
23.90
21.60
21.15
18.48
18.27
19.26
19.48
19.36
19.69
20.94
34.41
19.48
19.59
9
37.41
EV/EBITx
47.68
49.03
56.93
60.22
72.45
71.76
78.24
86.16
85.45
88.93
29.17
85.45
72.11
10
27.45
FCF yield (avg)%
27.09
28.01
29.50
30.62
29.51
32.10
31.23
32.63
33.89
34.24
23.27
32.63
30.93
34
16.57
FCF margin%
22.84
19.87
19.18
20.69
21.33
23.67
23.53
22.36
21.11
22.82
4.02
22.82
21.84
56
0.146
FCF / Net incomex
0.640
0.670
0.644
0.653
0.713
0.765
0.765
0.847
0.869
0.810
1.370
0.810
0.739
42
20.91
ROIC%
0.79
0.40
1.51
0.40
1.47
1.08
3.19
1.63
2.79
0.92
7.75
1.63
1.27
68
3.98
Return on equity%
21.14
21.14
22.82
20.12
18.31
18.24
18.70
20.85
18.09
15.93
21.85
18.24
19.41
11
3.45
Return on assets%
26.39
26.81
24.61
26.90
27.90
29.21
27.09
30.02
27.55
30.50
13.37
29.21
27.32
60
0.52
EPS€
0.92
1.02
1.07
1.28
1.50
1.72
1.80
1.84
2.17
2.33
0.57
9.17%
10.57%
—
26.56
EPS growth%
23.76
23.57
23.19
22.66
25.01
25.71
26.36
23.68
22.52
22.09
10.64
23.68
23.63
58
0.55
Bookvalue per sh€
0.22
0.23
0.23
0.25
0.23
0.27
0.27
0.27
0.28
0.30
0.87
5.06%
3.40%
—
0.31
FCF per share€
0.75
0.68
0.73
0.76
0.69
0.61
0.55
0.52
0.50
0.54
0.50
(4.96%)
(3.66%)
—
0.38
Dividend per sh€
0.29
0.28
0.26
0.28
0.27
0.24
0.24
0.24
0.23
0.23
0.33
(2.56%)
(2.42%)
—
6.21
Div yield (avg)%
16.06
14.61
16.74
13.96
13.88
10.89
13.62
15.29
17.37
20.28
15.44
15.29
14.95
56
26.17
Payout ratio%
4.20
6.75
9.24
7.67
5.29
7.10
9.56
8.44
10.40
10.48
10.71
9.56
8.06
33
9.050
Shares (diluted)M
6.357
6.343
6.073
5.500
5.458
5.022
4.969
5.351
5.691
5.918
8.721
1.63%
(0.17%)
37
6.40
Buyback yield%
18.23
20.40
19.19
19.33
20.92
23.65
26.31
25.72
24.73
26.25
8.29
25.72
22.29
32
1.098
D/E ratiox
1.517
1.544
1.752
1.695
1.553
1.680
1.700
1.926
2.000
1.928
1.576
1.926
1.697
30
9.583
Enterprise value€M
10.79
10.88
10.09
8.770
9.331
10.16
8.690
9.376
9.221
8.414
14.10
(2.05%)
(2.33%)
67
19.04
LT debt€M
9.055
9.207
9.419
8.478
7.803
7.997
7.402
7.351
8.152
8.041
11.09
0.60%
(0.50%)
38
Revenue
€23.11M
5.44%
1.00×
Cost of revenue
€13.25M
5.15%
0.97×
Operating expenses
€5.734M
5.40%
1.00×
Property and equipment
14.42%