33.36
Revenue€M
61.59
62.21
63.72
66.29
69.70
71.49
73.31
75.24
78.81
79.93
37.10
2.78%
2.97%
86
29.87
Revenue growth%
0.40
1.52
2.36
0.97
0.40
3.24
6.09
4.11
4.15
2.90
22.78
4.11
2.63
95
3.43
Gross margin%
25.22
27.52
25.47
27.01
25.56
25.94
26.87
25.94
28.22
26.66
15.84
26.66
26.30
72
20.11
Operating margin%
11.96
14.59
17.10
17.41
17.51
19.76
19.05
20.12
23.06
21.26
25.93
20.12
18.28
60
4.80
Net margin%
29.66
28.48
31.35
33.91
32.71
32.11
31.51
32.79
32.88
32.53
9.42
32.53
32.32
30
24.79
P/E ratio (avg)x
45.60
51.06
55.47
61.53
67.52
75.27
87.33
89.08
102.9
106.9
19.01
89.08
71.39
78
13.07
EV/EBITx
20.89
22.02
22.23
23.59
21.46
20.78
20.22
18.54
19.90
17.78
32.23
19.90
20.83
35
5.04
FCF yield (avg)%
3.33
3.92
4.68
5.59
3.45
6.12
5.79
6.21
4.00
4.25
15.04
5.79
4.47
75
11.66
FCF margin%
22.43
24.09
23.51
24.58
25.33
24.25
25.36
24.57
21.97
24.03
18.37
24.25
24.17
56
1.335
FCF / Net incomex
0.672
0.760
0.815
0.787
0.768
0.780
0.871
0.926
1.022
1.026
0.297
0.926
0.801
9
16.52
ROIC%
9.56
11.43
10.82
11.77
9.10
9.51
9.77
11.75
14.72
11.98
18.80
11.75
11.12
92
26.33
Return on equity%
16.99
15.54
16.95
14.41
12.74
11.93
13.24
13.57
16.07
17.42
28.41
13.57
14.97
20
16.15
Return on assets%
7.21
6.39
3.81
2.13
0.56
0.40
0.40
0.40
0.40
2.42
26.26
0.40
1.34
42
3.59
EPS€
5.38
5.93
5.45
5.06
4.97
4.94
5.11
4.64
4.88
4.28
3.72
(2.96%)
(2.62%)
—
26.68
EPS growth%
23.28
25.73
28.34
25.58
24.44
23.20
23.08
20.30
21.19
20.17
9.22
21.19
23.24
19
3.43
Bookvalue per sh€
7.37
8.66
9.78
10.39
10.58
11.38
12.11
14.33
15.27
16.40
6.60
9.16%
9.81%
—
9.53
FCF per share€
2.33
2.53
2.28
2.24
2.27
2.17
2.15
2.10
2.22
2.41
1.67
1.14%
(0.02%)
—
9.24
Dividend per sh€
2.00
1.99
1.86
1.80
1.76
1.93
1.86
1.91
1.98
2.17
2.02
4.30%
1.35%
—
14.97
Div yield (avg)%
30.25
32.87
34.81
36.84
37.30
40.30
43.21
45.77
48.38
50.92
24.40
45.77
38.80
46
7.85
Payout ratio%
5.25
4.90
2.10
1.57
1.09
0.40
0.40
0.40
0.40
0.40
11.64
0.40
0.74
94
3.327
Shares (diluted)M
5.657
6.257
7.280
8.337
9.039
9.342
10.94
12.74
13.70
16.16
3.387
12.32%
12.84%
89
15.14
Buyback yield%
10.70
10.94
10.29
8.70
6.63
9.04
7.05
7.05
8.82
7.69
12.78
7.69
8.76
81
0.838
D/E ratiox
1.998
1.827
1.942
2.086
2.246
2.407
2.096
1.905
1.758
1.575
0.337
1.905
1.970
49
19.30
Enterprise value€M
78.25
87.67
90.75
92.34
105.0
105.8
95.23
88.40
89.78
100.4
44.83
(0.89%)
3.42%
35
3.312
LT debt€M
86.82
86.08
78.52
78.36
83.62
90.40
93.72
87.23
93.44
98.36
44.63
3.30%
2.66%
18
Revenue
€79.93M
2.97%
1.00×
Cost of revenue
€52.68M
2.80%
0.98×
Operating expenses
€17.01M
3.56%
1.06×
Property and equipment
16.57%
Cash and investments
16.24%