10.65
Revenue€M
9.508
9.930
10.42
11.38
12.19
12.92
13.68
14.77
15.43
16.80
11.74
6.63%
6.39%
54
10.68
Revenue growth%
28.77
31.57
30.09
28.36
28.14
25.21
25.57
24.89
25.14
22.79
15.10
25.14
26.85
36
24.63
Gross margin%
4.49
1.96
1.57
0.40
0.67
2.12
0.40
0.40
0.61
0.40
26.07
0.40
0.64
50
24.76
Operating margin%
26.53
24.56
26.16
26.73
29.28
31.83
28.92
27.97
27.12
27.69
20.15
27.97
27.40
47
25.06
Net margin%
13.22
15.76
17.65
16.60
13.64
14.89
13.73
15.47
13.32
11.66
15.47
13.73
14.31
81
24.44
P/E ratio (avg)x
44.87
47.20
47.57
51.24
59.08
69.51
76.97
80.23
93.02
99.09
13.51
80.23
64.30
10
29.96
EV/EBITx
13.79
12.47
12.80
13.01
12.74
13.86
12.55
11.49
11.80
10.32
10.85
11.80
12.64
54
19.79
FCF yield (avg)%
25.87
28.35
25.36
26.99
24.56
24.61
22.07
21.39
24.03
22.56
4.64
22.56
24.59
73
13.11
FCF margin%
26.59
26.25
25.47
24.17
23.55
22.04
22.22
22.09
20.70
19.15
16.44
22.04
22.89
7
1.241
FCF / Net incomex
1.692
1.633
1.555
1.469
1.566
1.682
1.817
1.901
1.874
1.858
1.134
1.858
1.687
35
14.29
ROIC%
12.66
12.61
14.54
13.14
15.17
16.79
17.73
16.40
18.26
20.32
9.72
17.73
15.79
54
5.39
Return on equity%
19.47
20.42
18.12
19.23
16.57
18.80
15.88
17.46
16.60
18.11
9.89
17.46
18.11
77
12.50
Return on assets%
15.98
16.19
18.28
15.63
15.85
17.51
18.58
18.23
19.12
21.44
12.38
18.58
17.87
83
1.07
EPS€
1.11
1.14
1.26
1.34
1.38
1.48
1.72
1.85
2.19
2.40
1.11
11.80%
9.01%
—
11.87
EPS growth%
25.01
25.42
22.79
20.95
23.82
24.46
22.24
19.62
19.26
18.26
9.22
19.62
22.52
16
0.53
Bookvalue per sh€
1.79
1.84
2.14
2.17
2.19
2.43
2.62
2.90
3.39
3.49
1.10
9.74%
8.11%
—
1.47
FCF per share€
0.40
0.38
0.40
0.39
0.34
0.33
0.33
0.31
0.28
0.27
0.86
(4.57%)
(4.96%)
—
0.40
Dividend per sh€
0.40
0.42
0.37
0.37
0.41
0.39
0.38
0.40
0.41
0.42
0.76
0.64%
(0.15%)
—
23.93
Div yield (avg)%
4.11
4.68
3.94
4.24
4.09
6.40
4.14
2.85
4.18
6.79
8.10
4.18
4.16
32
21.90
Payout ratio%
6.53
6.95
7.08
4.11
3.77
3.58
3.61
1.55
3.76
0.98
23.76
3.58
3.76
59
8.184
Shares (diluted)M
11.29
11.17
11.40
11.19
10.92
12.32
14.79
15.85
18.94
21.43
7.821
14.43%
6.40%
68
5.02
Buyback yield%
32.81
30.16
29.12
28.58
27.08
26.98
26.92
27.46
26.10
28.38
14.73
26.98
27.92
84
1.458
D/E ratiox
1.964
2.238
2.283
2.411
2.653
2.546
2.536
2.902
2.700
2.770
0.439
2.700
2.541
79
9.903
Enterprise value€M
22.14
26.79
32.54
38.16
44.19
43.40
50.43
54.72
63.31
71.67
20.09
10.15%
14.40%
48
8.174
LT debt€M
4.608
4.216
4.367
4.402
4.440
4.494
4.687
4.828
4.675
4.645
14.88
0.91%
(0.09%)
42
Revenue
€16.80M
6.39%
1.00×
Cost of revenue
€7.695M
6.37%
1.00×
Operating expenses
€3.335M
5.91%
0.96×
Property and equipment
16.25%
Goodwill & intangibles
15.96%
Spread over hurdle
75.72%